{"text_format":"1","workbook":"xlsx","n_sheets":34,"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 Assets - Parks","Future Trunk Asset - Stormwater","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","Sheet1"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":496,"comments":0,"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":29,"n_cols":18,"rows_kept":29,"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,"Mareeba Shire Council"]
[null,null,"Refer to the accompanying User Manual for detailed instructions on how to use the Spreadsheet"]
[]
[]
[null,"Version No",null,"B",null,"Date","2018-06-13",null,null,"Author ","AP",null,null,null,null,null," "]
[]
[null,"Comments",null,"Updated to include review comments and revised works schedules. \nUpdated to address review 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 V11Feb2016"]

{"sheet":"General Input Sheet","index":1,"n_rows":51,"n_cols":9,"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,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
["Return to Navigation Pane"]
[null,"General Input Sheet"]
[]
[null,"General Inputs",null,null,"Reference",null,"Value",null,"Comments"]
[]
[null,null,"Base Year",null,"YEAR",null,2016,null,"As per draft LGIP and Supporting Studies"]
[null,null,null,null,null,null,{"$f":"YEAR","v":2016}]
[null,null,"Term (between 15 and 30 years)",null,"TERM",null,15]
[]
[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,0.04,null,"10 year average"]
[]
[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,"WACC:",null,"WACC1",null,{"$f":"G19+G21","v":7.5000000000000011E-2}]
[]
[null,"Option 2","Capital Structure (% Debt)",null,"Capstr",null,null,null,"Not used"]
[null,null,"Market Risk Premium",null,"Risk",null,0.06]
[null,null,"Asset Beta",null,"AssetBeta"]
[null,null,"Cost of Debt",null,"Debt"]
[]
[null,null,"WACC:",null,"WACC2",null,{"$f":"(G25*G28)+(G19+(G27*G26)*(1-G25))","v":0.04}]
[]
[null,null,"WACC Option to be applied in the calculation?",null,"WACC1",null,{"$f":"IF(G14=\"No\",0,IF(E32=\"WACC1\",WACC1,IF(E32=\"WACC2\",WACC2,\"Error\")))","v":7.5000000000000011E-2}]
[]
[null,"Escalation Rates"]
[null,null,"Capital Escalation - Future Cap X",null,"PPI",null,0.04,null,"ten (10) yr. average Roads and Bridges Index (ABS 6427, Table 15, Index 3101)"]
[]
[null,null,"Capital Indexation Rates - Historical (June Qtr.)"]
[null,null,null,null,{"$f":"YEAR","v":2016},null,106.5,null,"Roads and Bridges Index (ABS 6427, Table 15, Index 3101)"]
[null,null,null,null,{"$f":"E38-1","v":2015},null,107.3]
[null,null,null,null,{"$f":"E39-1","v":2014},null,104.9]
[null,null,null,null,2013,null,106.1]
[null,null,null,null,2012,null,103.3]
[null,null,null,null,2011,null,99.1]
[null,null,null,null,2010,null,97.3]
[]
[null,null,"Land Escalation",null,"LandInd",null,2.7E-2,null,"7% seems too high.  10 year CPI average included. "]
[]
[null,null,"Charges Escalation Rate",null,"Chargeind",null,2.7E-2]
[null,null,null,null,null,null,{"$f":"Chargeind","v":2.7E-2}]
[]
[null,null,null,null,null,null,{"$f":"Chargeind","v":2.7E-2}]

{"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":"Mareeba Shire Council"}]
[]
[null,"Unit Rates"]
[]
[null,"Land Cost",null,"Transportation"]
[]
[null,"Water Supply",null,"Sewerage"]
[]
[null,"Stormwater",null,"Parks & Community Facilities"]

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

{"sheet":"Existing Trunk Assets","index":4,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":true,"merged":[[1,1,1,3],[3,1,3,3]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[]
[null,"Existing Trunk Assets"]
[]
[null,"Water Supply",null,"Transportation"]
[]
[null,"Sewerage",null,"Parks & Community Facilities"]
[]
[null,"Stormwater"]

{"sheet":"Existing Trunk Assets - Water","index":5,"n_rows":719,"n_cols":116,"rows_kept":719,"cut":false,"hidden":true,"merged":[[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],[10,64,11,64],[10,53,11,53],[10,54,11,54],[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]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Water Supply"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,null,"Location"]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,null,"Asset Attributes",null,null,"Baseline Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"CHILLAGOE"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"DIMBULAH"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"KURANDA"},{"$f":"'Catchment Demand - Water Supply'!$C11","v":"MAREEBA"},null,{"$f":"'Catchment Demand - Water Supply'!$C13","v":0},{"$f":"'Catchment Demand - Water Supply'!$C14","v":0},{"$f":"'Catchment Demand - Water Supply'!$C15","v":0},{"$f":"'Catchment Demand - Water Supply'!$C16","v":0},{"$f":"'Catchment Demand - Water Supply'!$C17","v":0},{"$f":"'Catchment Demand - Water Supply'!$C18","v":0},{"$f":"'Catchment Demand - Water Supply'!$C19","v":0},{"$f":"'Catchment Demand - Water Supply'!$C20","v":0},{"$f":"'Catchment Demand - Water Supply'!$C21","v":0},{"$f":"'Catchment Demand - Water Supply'!$C22","v":0},{"$f":"'Catchment Demand - Water Supply'!$C23","v":0},{"$f":"'Catchment Demand - Water Supply'!$C24","v":0},{"$f":"'Catchment Demand - Water Supply'!$C25","v":0},{"$f":"'Catchment Demand - Water Supply'!$C26","v":0},{"$f":"'Catchment Demand - Water Supply'!$C27","v":0},{"$f":"'Catchment Demand - Water Supply'!$C28","v":0},{"$f":"'Catchment Demand - Water Supply'!$C29","v":0},{"$f":"'Catchment Demand - Water Supply'!$C30","v":0},{"$f":"'Catchment Demand - Water Supply'!$C31","v":0},{"$f":"'Catchment Demand - Water Supply'!$C32","v":0},{"$f":"'Catchment Demand - Water Supply'!$C33","v":0},{"$f":"'Catchment Demand - Water Supply'!$C34","v":0},{"$f":"'Catchment Demand - Water Supply'!$C35","v":0},{"$f":"'Catchment Demand - Water Supply'!$C36","v":0},{"$f":"'Catchment Demand - Water Supply'!$C37","v":0},null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"CHILLAGOE"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"DIMBULAH"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"KURANDA"},{"$f":"'Catchment Demand - Water Supply'!$C11","v":"MAREEBA"},{"$f":"'Catchment Demand - Water Supply'!$C12","v":0},{"$f":"'Catchment Demand - Water Supply'!$C13","v":0},{"$f":"'Catchment Demand - Water Supply'!$C14","v":0},{"$f":"'Catchment Demand - Water Supply'!$C15","v":0},{"$f":"'Catchment Demand - Water Supply'!$C16","v":0},{"$f":"'Catchment Demand - Water Supply'!$C17","v":0},{"$f":"'Catchment Demand - Water Supply'!$C18","v":0},{"$f":"'Catchment Demand - Water Supply'!$C19","v":0},{"$f":"'Catchment Demand - Water Supply'!$C20","v":0},{"$f":"'Catchment Demand - Water Supply'!$C21","v":0},{"$f":"'Catchment Demand - Water Supply'!$C22","v":0},{"$f":"'Catchment Demand - Water Supply'!$C23","v":0},{"$f":"'Catchment Demand - Water Supply'!$C24","v":0},{"$f":"'Catchment Demand - Water Supply'!$C25","v":0},{"$f":"'Catchment Demand - Water Supply'!$C26","v":0},{"$f":"'Catchment Demand - Water Supply'!$C27","v":0},{"$f":"'Catchment Demand - Water Supply'!$C28","v":0},{"$f":"'Catchment Demand - Water Supply'!$C29","v":0},{"$f":"'Catchment Demand - Water Supply'!$C30","v":0},{"$f":"'Catchment Demand - Water Supply'!$C31","v":0},{"$f":"'Catchment Demand - Water Supply'!$C32","v":0},{"$f":"'Catchment Demand - Water Supply'!$C33","v":0},{"$f":"'Catchment Demand - Water Supply'!$C34","v":0},{"$f":"'Catchment Demand - Water Supply'!$C35","v":0},{"$f":"'Catchment Demand - Water Supply'!$C36","v":0},{"$f":"'Catchment Demand - Water Supply'!$C37","v":0},"TOTALS",null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"CHILLAGOE"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"DIMBULAH"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"KURANDA"},{"$f":"'Catchment Demand - Water Supply'!$C11","v":"MAREEBA"},{"$f":"'Catchment Demand - Water Supply'!$C12","v":0},{"$f":"'Catchment Demand - Water Supply'!$C13","v":0},{"$f":"'Catchment Demand - Water Supply'!$C14","v":0},{"$f":"'Catchment Demand - Water Supply'!$C15","v":0},{"$f":"'Catchment Demand - Water Supply'!$C16","v":0},{"$f":"'Catchment Demand - Water Supply'!$C17","v":0},{"$f":"'Catchment Demand - Water Supply'!$C18","v":0},{"$f":"'Catchment Demand - Water Supply'!$C19","v":0},{"$f":"'Catchment Demand - Water Supply'!$C20","v":0},{"$f":"'Catchment Demand - Water Supply'!$C21","v":0},{"$f":"'Catchment Demand - Water Supply'!$C22","v":0},{"$f":"'Catchment Demand - Water Supply'!$C23","v":0},{"$f":"'Catchment Demand - Water Supply'!$C24","v":0},{"$f":"'Catchment Demand - Water Supply'!$C25","v":0},{"$f":"'Catchment Demand - Water Supply'!$C26","v":0},{"$f":"'Catchment Demand - Water Supply'!$C27","v":0},{"$f":"'Catchment Demand - Water Supply'!$C28","v":0},{"$f":"'Catchment Demand - Water Supply'!$C29","v":0},{"$f":"'Catchment Demand - Water Supply'!$C30","v":0},{"$f":"'Catchment Demand - Water Supply'!$C31","v":0},{"$f":"'Catchment Demand - Water Supply'!$C32","v":0},{"$f":"'Catchment Demand - Water Supply'!$C33","v":0},{"$f":"'Catchment Demand - Water Supply'!$C34","v":0},{"$f":"'Catchment Demand - Water Supply'!$C35","v":0},{"$f":"'Catchment Demand - Water Supply'!$C36","v":0},{"$f":"'Catchment Demand - Water Supply'!$C37","v":0},"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Type (*)","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Diameter (*)","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Replacement Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"W13+1","v":2},{"$f":"X13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings",null,"Reservoir, Trunk Main, etc.",null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,"CRC",{"$f":"IFERROR(VLOOKUP(W11,watercatch,5,FALSE),\"\")","v":217},{"$f":"IFERROR(VLOOKUP(X11,watercatch,5,FALSE),\"\")","v":426},{"$f":"IFERROR(VLOOKUP(Y11,watercatch,5,FALSE),\"\")","v":2242},{"$f":"IFERROR(VLOOKUP(Z11,watercatch,5,FALSE),\"\")","v":10371},{"$f":"IFERROR(VLOOKUP(AA11,watercatch,6,FALSE),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(VLOOKUP(AZ11,watercatch,6,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(BB11,watercatch,5,FALSE),\"\")","v":217},{"$f":"IFERROR(VLOOKUP(BC11,watercatch,5,FALSE),\"\")","v":426},{"$f":"IFERROR(VLOOKUP(BD11,watercatch,5,FALSE),\"\")","v":2242},{"$f":"IFERROR(VLOOKUP(BE11,watercatch,5,FALSE),\"\")","v":10371},{"$f":"VLOOKUP(BF11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BG11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BI11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BJ11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BK11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BL11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BM11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BN11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BO11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BP11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BQ11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BR11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BS11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BT11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BU11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BV11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BW11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BX11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BY11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BZ11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CA11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CB11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CC11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CD11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CE11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(CH15:CH401)","v":0},0,3423867.2852351987,25089307.488744803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"WA-003730",null,"Active (Above Ground)","(Treatment Plant) Chem Dosing","Treatment","Chemical Dosing",null,null,null,{"$f":"IF(H15=TYPE1,VLOOKUP(J15,WaterUnitrates1,2,FALSE),IF(H15=TYPE2,VLOOKUP(J15,Unitrates2,2,FALSE),0))","v":0},16080.000000000002,null,{"$f":"IF(M15=\"\",1,VLOOKUP(M15,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L15*N15","v":16080.000000000002},null,null,{"$f":"IF(P15=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P15,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P15,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(R15=\"\",0,R15*10000*Q15)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T15,Histindex,3,FALSE))),1)","v":1},{"$f":"IFERROR((O15+S15)*U15,0)","v":16080.000000000002},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W15=\"y\",BB$14,IF(AND(W15>0,W15<=1),W15*BB$14,\"\"))","v":""},{"$f":"IF(X15=\"y\",BC$14,IF(AND(X15>0,X15<=1),X15*BC$14,\"\"))","v":""},"",10371,"","","",null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BB15:CE15)","v":10371},null,{"$f":"IF(BB15=\"\",\"\",(BB15/$CF15)*$V15)","v":""},"","",16080.000000000002,"","","","","","","","","","","","",{"$f":"IF(BR15=\"\",\"\",(BR15/$CF15)*$V15)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CH15:DK15)=V15,\"\",\"ERROR\")","v":""}]
[null,"WA-003731",null,"Active (Above Ground)","(Treatment Plant) Chem Dosing","Treatment","Chemical Dosing",null,null,null,0,20100,null,{"$f":"IF(M16=\"\",1,VLOOKUP(M16,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L16*N16","v":20100},null,null,{"$f":"IF(P16=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P16,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P16,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(R16=\"\",0,R16*10000*Q16)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$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":20100},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W16=\"y\",BB$14,IF(AND(W16>0,W16<=1),W16*BB$14,\"\"))","v":""},{"$f":"IF(X16=\"y\",BC$14,IF(AND(X16>0,X16<=1),X16*BC$14,\"\"))","v":""},{"$f":"IF(Y16=\"y\",BD$14,IF(AND(Y16>0,Y16<=1),Y16*BD$14,\"\"))","v":""},{"$f":"IF(Z16=\"y\",BE$14,IF(AND(Z16>0,Z16<=1),Z16*BE$14,\"\"))","v":10371},{"$f":"IF(AA16=\"y\",BF$14,IF(AND(AA16>0,AA16<=1),AA16*BF$14,\"\"))","v":""},{"$f":"IF(AB16=\"y\",BG$14,IF(AND(AB16>0,AB16<=1),AB16*BG$14,\"\"))","v":""},{"$f":"IF(AC16=\"y\",BH$14,IF(AND(AC16>0,AC16<=1),AC16*BH$14,\"\"))","v":""},null,{"$f":"IF(AE16=\"y\",BJ$14,IF(AND(AE16>0,AE16<=1),AE16*BJ$14,\"\"))","v":""},{"$f":"IF(AF16=\"y\",BK$14,IF(AND(AF16>0,AF16<=1),AF16*BK$14,\"\"))","v":""},{"$f":"IF(AG16=\"y\",BL$14,IF(AND(AG16>0,AG16<=1),AG16*BL$14,\"\"))","v":""},{"$f":"IF(AH16=\"y\",BM$14,IF(AND(AH16>0,AH16<=1),AH16*BM$14,\"\"))","v":""},{"$f":"IF(AI16=\"y\",BN$14,IF(AND(AI16>0,AI16<=1),AI16*BN$14,\"\"))","v":""},{"$f":"IF(AJ16=\"y\",BO$14,IF(AND(AJ16>0,AJ16<=1),AJ16*BO$14,\"\"))","v":""},{"$f":"IF(AK16=\"y\",BP$14,IF(AND(AK16>0,AK16<=1),AK16*BP$14,\"\"))","v":""},{"$f":"IF(AL16=\"y\",BQ$14,IF(AND(AL16>0,AL16<=1),AL16*BQ$14,\"\"))","v":""},{"$f":"IF(AM16=\"y\",BR$14,IF(AND(AM16>0,AM16<=1),AM16*BR$14,\"\"))","v":""},{"$f":"IF(AN16=\"y\",BS$14,IF(AND(AN16>0,AN16<=1),AN16*BS$14,\"\"))","v":""},{"$f":"IF(AO16=\"y\",BT$14,IF(AND(AO16>0,AO16<=1),AO16*BT$14,\"\"))","v":""},{"$f":"IF(AP16=\"y\",BU$14,IF(AND(AP16>0,AP16<=1),AP16*BU$14,\"\"))","v":""},{"$f":"IF(AQ16=\"y\",BV$14,IF(AND(AQ16>0,AQ16<=1),AQ16*BV$14,\"\"))","v":""},{"$f":"IF(AR16=\"y\",BW$14,IF(AND(AR16>0,AR16<=1),AR16*BW$14,\"\"))","v":""},{"$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":10371},null,"","","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CH16:DK16)=V16,\"\",\"ERROR\")","v":""}]
[null,"WA-003569",null,"Active (Above Ground)","(Treatment Plant) Chemical Storage","Treatment","Chemical Dosing",null,null,null,0,121940,null,{"$f":"IF(M17=\"\",1,VLOOKUP(M17,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},121940,null,null,{"$f":"IF(P17=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P17,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P17,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},121940,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","",null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BB17:CE17)","v":10371},null,"","","",121940,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CH17:DK17)=V17,\"\",\"ERROR\")","v":""}]
[null,"WA-003738",null,"Active (Above Ground)","(Treatment Plant) Clear Water Tanks","Treatment","Clear Water Storage",null,null,null,0,1262920.246743097,null,{"$f":"IF(M18=\"\",1,VLOOKUP(M18,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1262920.246743097,null,null,{"$f":"IF(P18=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P18,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P18,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1262920.246743097,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","",null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BB18:CE18)","v":10371},null,"","","",1262920.246743097,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CH18:DK18)=V18,\"\",\"ERROR\")","v":""}]
[null,"WA-003736",null,"Active (Above Ground)","(Treatment Plant) Clear Water Tanks","Treatment","Clear Water Storage",null,null,null,0,2956085.7287614024,null,{"$f":"IF(M19=\"\",1,VLOOKUP(M19,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2956085.7287614024,null,null,{"$f":"IF(P19=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P19,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P19,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2956085.7287614024,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","",null,"","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",2956085.7287614024,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003735",null,"Active (Above Ground)","(Treatment Plant) Clear Water Tanks","Treatment","Clear Water Storage",null,null,null,0,160800,null,{"$f":"IF(M20=\"\",1,VLOOKUP(M20,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},160800,null,null,{"$f":"IF(P20=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P20,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P20,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},160800,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W20=\"y\",BB$14,IF(AND(W20>0,W20<=1),W20*BB$14,\"\"))","v":""},{"$f":"IF(X20=\"y\",BC$14,IF(AND(X20>0,X20<=1),X20*BC$14,\"\"))","v":""},{"$f":"IF(Y20=\"y\",BD$14,IF(AND(Y20>0,Y20<=1),Y20*BD$14,\"\"))","v":""},{"$f":"IF(Z20=\"y\",BE$14,IF(AND(Z20>0,Z20<=1),Z20*BE$14,\"\"))","v":10371},{"$f":"IF(AA20=\"y\",BF$14,IF(AND(AA20>0,AA20<=1),AA20*BF$14,\"\"))","v":""},{"$f":"IF(AB20=\"y\",BG$14,IF(AND(AB20>0,AB20<=1),AB20*BG$14,\"\"))","v":""},{"$f":"IF(AC20=\"y\",BH$14,IF(AND(AC20>0,AC20<=1),AC20*BH$14,\"\"))","v":""},null,{"$f":"IF(AE20=\"y\",BJ$14,IF(AND(AE20>0,AE20<=1),AE20*BJ$14,\"\"))","v":""},{"$f":"IF(AF20=\"y\",BK$14,IF(AND(AF20>0,AF20<=1),AF20*BK$14,\"\"))","v":""},{"$f":"IF(AG20=\"y\",BL$14,IF(AND(AG20>0,AG20<=1),AG20*BL$14,\"\"))","v":""},{"$f":"IF(AH20=\"y\",BM$14,IF(AND(AH20>0,AH20<=1),AH20*BM$14,\"\"))","v":""},{"$f":"IF(AI20=\"y\",BN$14,IF(AND(AI20>0,AI20<=1),AI20*BN$14,\"\"))","v":""},{"$f":"IF(AJ20=\"y\",BO$14,IF(AND(AJ20>0,AJ20<=1),AJ20*BO$14,\"\"))","v":""},{"$f":"IF(AK20=\"y\",BP$14,IF(AND(AK20>0,AK20<=1),AK20*BP$14,\"\"))","v":""},{"$f":"IF(AL20=\"y\",BQ$14,IF(AND(AL20>0,AL20<=1),AL20*BQ$14,\"\"))","v":""},{"$f":"IF(AM20=\"y\",BR$14,IF(AND(AM20>0,AM20<=1),AM20*BR$14,\"\"))","v":""},{"$f":"IF(AN20=\"y\",BS$14,IF(AND(AN20>0,AN20<=1),AN20*BS$14,\"\"))","v":""},{"$f":"IF(AO20=\"y\",BT$14,IF(AND(AO20>0,AO20<=1),AO20*BT$14,\"\"))","v":""},{"$f":"IF(AP20=\"y\",BU$14,IF(AND(AP20>0,AP20<=1),AP20*BU$14,\"\"))","v":""},{"$f":"IF(AQ20=\"y\",BV$14,IF(AND(AQ20>0,AQ20<=1),AQ20*BV$14,\"\"))","v":""},{"$f":"IF(AR20=\"y\",BW$14,IF(AND(AR20>0,AR20<=1),AR20*BW$14,\"\"))","v":""},{"$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$14,\"\"))","v":""},10371,null,"","","",160800,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003734",null,"Active (Above Ground)","(Treatment Plant) Clear Water Tanks","Treatment","Clear Water Storage",null,null,null,0,100500,null,{"$f":"IF(M21=\"\",1,VLOOKUP(M21,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},100500,null,null,{"$f":"IF(P21=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P21,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P21,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},100500,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","",null,"","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",100500,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003733",null,"Active (Above Ground)","(Treatment Plant) Clear Water Tanks","Treatment","Clear Water Storage",null,null,null,0,33500,null,{"$f":"IF(M22=\"\",1,VLOOKUP(M22,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},33500,null,null,{"$f":"IF(P22=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P22,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P22,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33500,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","",null,"","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",33500,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003732",null,"Active (Above Ground)","(Treatment Plant) Clear Water Tanks","Treatment","Clear Water Storage",null,null,null,0,33500,null,{"$f":"IF(M23=\"\",1,VLOOKUP(M23,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},33500,null,null,{"$f":"IF(P23=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P23,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P23,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33500,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","",{"$f":"IF(AD17=\"y\",BI$14,IF(AND(AD17>0,AD17<=1),AD17*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",33500,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003575",null,"Active (Above Ground)","(Treatment Plant) Clear Water Tanks","Treatment","Clear Water Storage",null,null,null,0,1946950.405948468,null,{"$f":"IF(M24=\"\",1,VLOOKUP(M24,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1946950.405948468,null,null,{"$f":"IF(P24=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P24,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P24,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1946950.405948468,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",1946950.405948468,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003737",null,"Active (Above Ground)","(Treatment Plant) Clear Water Tanks","Treatment","Clear Water Storage",null,null,null,0,0,null,{"$f":"IF(M25=\"\",1,VLOOKUP(M25,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P25=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P25,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P25,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003739",null,"Active (Above Ground)","(Treatment Plant) Clear Water Tanks","Treatment","Clear Water Storage",null,null,null,0,0,null,{"$f":"IF(M26=\"\",1,VLOOKUP(M26,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P26=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P26,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P26,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003740",null,"Active (Above Ground)","(Treatment Plant) Clear Water Tanks","Treatment","Clear Water Storage",null,null,null,0,0,null,{"$f":"IF(M27=\"\",1,VLOOKUP(M27,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P27=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P27,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P27,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003741",null,"Active (Above Ground)","(Treatment Plant) Clear Water Tanks","Treatment","Clear Water Storage",null,null,null,0,0,null,{"$f":"IF(M28=\"\",1,VLOOKUP(M28,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P28=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P28,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P28,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003572",null,"Active (Above Ground)","(Treatment Plant) Controls/Switchboard","Treatment","Process",null,null,null,0,282740,null,{"$f":"IF(M29=\"\",1,VLOOKUP(M29,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},282740,null,null,{"$f":"IF(P29=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P29,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P29,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},282740,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",282740,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003742",null,"Active (Above Ground)","(Treatment Plant) Electrical Reticulation","Treatment","Process",null,null,null,0,335000,null,{"$f":"IF(M30=\"\",1,VLOOKUP(M30,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},335000,null,null,{"$f":"IF(P30=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P30,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P30,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},335000,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",335000,"","","","","","","","","","","",{"$f":"IF(BQ30=\"\",\"\",(BQ30/$CF30)*$V30)","v":""},"","","","","","","","","","","","","","",""]
[null,"WA-003747",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,174200,null,{"$f":"IF(M31=\"\",1,VLOOKUP(M31,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},174200,null,null,{"$f":"IF(P31=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P31,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P31,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},174200,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,{"$f":"IF(BB31=\"\",\"\",(BB31/$CF31)*$V31)","v":""},"","",174200,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003754",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,67000,null,{"$f":"IF(M32=\"\",1,VLOOKUP(M32,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},67000,null,null,{"$f":"IF(P32=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P32,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P32,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67000,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",67000,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003753",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,64320.000000000007,null,{"$f":"IF(M33=\"\",1,VLOOKUP(M33,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},64320.000000000007,null,null,{"$f":"IF(P33=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P33,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P33,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},64320.000000000007,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",64320.000000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003743",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,108540,null,{"$f":"IF(M34=\"\",1,VLOOKUP(M34,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},108540,null,null,{"$f":"IF(P34=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P34,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P34,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},108540,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",108540,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003749",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,134000,null,{"$f":"IF(M35=\"\",1,VLOOKUP(M35,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},134000,null,null,{"$f":"IF(P35=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P35,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P35,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},134000,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",134000,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003746",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,140700,null,{"$f":"IF(M36=\"\",1,VLOOKUP(M36,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},140700,null,null,{"$f":"IF(P36=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P36,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P36,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},140700,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",140700,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003748",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,80400,null,{"$f":"IF(M37=\"\",1,VLOOKUP(M37,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},80400,null,null,{"$f":"IF(P37=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P37,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P37,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},80400,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",80400,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003759",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,469000,null,{"$f":"IF(M38=\"\",1,VLOOKUP(M38,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},469000,null,null,{"$f":"IF(P38=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P38,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P38,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},469000,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",469000,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003752",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,80400,null,{"$f":"IF(M39=\"\",1,VLOOKUP(M39,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},80400,null,null,{"$f":"IF(P39=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P39,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P39,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},80400,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",80400,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003762",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,93800,null,{"$f":"IF(M40=\"\",1,VLOOKUP(M40,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},93800,null,null,{"$f":"IF(P40=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P40,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P40,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},93800,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",93800,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003763",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,93800,null,{"$f":"IF(M41=\"\",1,VLOOKUP(M41,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},93800,null,null,{"$f":"IF(P41=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P41,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P41,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},93800,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",93800,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003760",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,469000,null,{"$f":"IF(M42=\"\",1,VLOOKUP(M42,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},469000,null,null,{"$f":"IF(P42=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P42,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P42,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},469000,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",469000,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003568",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,562800,null,{"$f":"IF(M43=\"\",1,VLOOKUP(M43,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},562800,null,null,{"$f":"IF(P43=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P43,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P43,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},562800,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",562800,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003751",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,20100,null,{"$f":"IF(M44=\"\",1,VLOOKUP(M44,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P44=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P44,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P44,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003750",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,80400,null,{"$f":"IF(M45=\"\",1,VLOOKUP(M45,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},80400,null,null,{"$f":"IF(P45=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P45,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P45,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},80400,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",80400,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003744",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,33500,null,{"$f":"IF(M46=\"\",1,VLOOKUP(M46,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},33500,null,null,{"$f":"IF(P46=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P46,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P46,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33500,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",33500,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003757",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,113900,null,{"$f":"IF(M47=\"\",1,VLOOKUP(M47,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},113900,null,null,{"$f":"IF(P47=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P47,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P47,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},113900,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",113900,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE47=\"\",\"\",(CE47/$CF47)*$V47)","v":""},""]
[null,"WA-003758",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,113900,null,{"$f":"IF(M48=\"\",1,VLOOKUP(M48,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},113900,null,null,{"$f":"IF(P48=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P48,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P48,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},113900,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,{"$f":"IF(BB48=\"\",\"\",(BB48/$CF48)*$V48)","v":""},"","",113900,"","","","","","","","","","","","",{"$f":"IF(BR48=\"\",\"\",(BR48/$CF48)*$V48)","v":""},"","","","","","","","","","","","","",""]
[null,"WA-003756",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Chemical Dosing",null,null,null,0,20100,null,{"$f":"IF(M49=\"\",1,VLOOKUP(M49,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P49=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P49,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P49,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003745",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,20100,null,{"$f":"IF(M50=\"\",1,VLOOKUP(M50,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P50=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P50,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P50,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003761",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Filtration",null,null,null,0,73700,null,{"$f":"IF(M51=\"\",1,VLOOKUP(M51,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},73700,null,null,{"$f":"IF(P51=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P51,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P51,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},73700,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",73700,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003755",null,"Active (Above Ground)","(Treatment Plant) Filtration System","Treatment","Chemical Dosing",null,null,null,0,20100,null,{"$f":"IF(M52=\"\",1,VLOOKUP(M52,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P52=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P52,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P52,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003699",null,"Active (Above Ground)","(Treatment Plant) Fluoridation","Treatment","Siteworks",null,null,null,0,214400,null,{"$f":"IF(M53=\"\",1,VLOOKUP(M53,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},214400,null,null,{"$f":"IF(P53=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P53,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P53,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},214400,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",214400,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003697",null,"Active (Above Ground)","(Treatment Plant) Fluoridation - preparations for installation","Treatment","Chemical Dosing",null,null,null,0,0,null,{"$f":"IF(M54=\"\",1,VLOOKUP(M54,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P54=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P54,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P54,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003573",null,"Active (Above Ground)","(Treatment Plant) Generator","Treatment","Siteworks",null,null,null,0,0,null,{"$f":"IF(M55=\"\",1,VLOOKUP(M55,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P55=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P55,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P55,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003764",null,"Active (Above Ground)","(Treatment Plant) Generator Building","Treatment","Siteworks",null,null,null,0,96480,null,{"$f":"IF(M56=\"\",1,VLOOKUP(M56,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},96480,null,null,{"$f":"IF(P56=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P56,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P56,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},96480,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",96480,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003765",null,"Active (Above Ground)","(Treatment Plant) Inlet Works","Treatment","Preliminary Treatment",null,null,null,0,16080.000000000002,null,{"$f":"IF(M57=\"\",1,VLOOKUP(M57,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},16080.000000000002,null,null,{"$f":"IF(P57=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P57,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P57,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16080.000000000002,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16080.000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003768",null,"Active (Above Ground)","(Treatment Plant) Inlet works","Treatment","Preliminary Treatment",null,null,null,0,33500,null,{"$f":"IF(M58=\"\",1,VLOOKUP(M58,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},33500,null,null,{"$f":"IF(P58=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P58,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P58,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33500,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",33500,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003770",null,"Active (Above Ground)","(Treatment Plant) Inlet Works","Treatment","Preliminary Treatment",null,null,null,0,87100,null,{"$f":"IF(M59=\"\",1,VLOOKUP(M59,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},87100,null,null,{"$f":"IF(P59=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P59,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P59,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},87100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",87100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003766",null,"Active (Above Ground)","(Treatment Plant) Inlet works","Treatment","Preliminary Treatment",null,null,null,0,46900,null,{"$f":"IF(M60=\"\",1,VLOOKUP(M60,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},46900,null,null,{"$f":"IF(P60=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P60,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P60,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46900,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",46900,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003771",null,"Active (Above Ground)","(Treatment Plant) Inlet works","Treatment","Preliminary Treatment",null,null,null,0,10050,null,{"$f":"IF(M61=\"\",1,VLOOKUP(M61,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},10050,null,null,{"$f":"IF(P61=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P61,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P61,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10050,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10050,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003767",null,"Active (Above Ground)","(Treatment Plant) Inlet works","Treatment","Preliminary Treatment",null,null,null,0,10050,null,{"$f":"IF(M62=\"\",1,VLOOKUP(M62,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},10050,null,null,{"$f":"IF(P62=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P62,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P62,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10050,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10050,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003769",null,"Active (Above Ground)","(Treatment Plant) Inlet Works","Treatment","Preliminary Treatment",null,null,null,0,0,null,{"$f":"IF(M63=\"\",1,VLOOKUP(M63,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P63=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P63,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P63,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",0,"","","","","","","","","","","",{"$f":"IF(BQ63=\"\",\"\",(BQ63/$CF63)*$V63)","v":""},"","","","","","","","","","","","","","",""]
[null,"WA-003772",null,"Active (Above Ground)","(Treatment Plant) Instrumentation","Treatment","Process",null,null,null,0,201000,null,{"$f":"IF(M64=\"\",1,VLOOKUP(M64,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},201000,null,null,{"$f":"IF(P64=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P64,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P64,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},201000,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,{"$f":"IF(BB64=\"\",\"\",(BB64/$CF64)*$V64)","v":""},"","",201000,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003788",null,"Active (Above Ground)","(Treatment Plant) Intake Pump Station","Treatment","Intake PS",null,null,null,0,60300,null,{"$f":"IF(M65=\"\",1,VLOOKUP(M65,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},60300,null,null,{"$f":"IF(P65=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P65,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P65,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60300,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",60300,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003777",null,"Active (Above Ground)","(Treatment Plant) Intake Pump Station","Treatment","Intake PS",null,null,null,0,33500,null,{"$f":"IF(M66=\"\",1,VLOOKUP(M66,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},33500,null,null,{"$f":"IF(P66=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P66,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P66,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33500,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",33500,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002883",null,"Passive (Below Ground)","Constance St 319 - 367","Reticulation","Pipe Network",null,null,null,0,648297.55544802756,null,{"$f":"IF(M67=\"\",1,VLOOKUP(M67,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},648297.55544802756,null,null,{"$f":"IF(P67=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P67,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P67,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},648297.55544802756,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",648297.55544802756,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ67=\"\",\"\",(BZ67/$CF67)*$V67)","v":""},"","","","","",""]
[null,"WA-003776",null,"Active (Above Ground)","(Treatment Plant) Intake Pump Station","Treatment","Intake PS",null,null,null,0,46900,null,{"$f":"IF(M68=\"\",1,VLOOKUP(M68,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},46900,null,null,{"$f":"IF(P68=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P68,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P68,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46900,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",46900,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003782",null,"Active (Above Ground)","(Treatment Plant) Intake Pump Station","Treatment","Intake PS",null,null,null,0,37520,null,{"$f":"IF(M69=\"\",1,VLOOKUP(M69,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},37520,null,null,{"$f":"IF(P69=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P69,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P69,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37520,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",37520,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003784",null,"Active (Above Ground)","(Treatment Plant) Intake Pump Station","Treatment","Intake PS",null,null,null,0,37520,null,{"$f":"IF(M70=\"\",1,VLOOKUP(M70,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},37520,null,null,{"$f":"IF(P70=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P70,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P70,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37520,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",37520,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003786",null,"Active (Above Ground)","(Treatment Plant) Intake Pump Station","Treatment","Intake PS",null,null,null,0,37520,null,{"$f":"IF(M71=\"\",1,VLOOKUP(M71,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},37520,null,null,{"$f":"IF(P71=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P71,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P71,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37520,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",37520,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003571",null,"Active (Above Ground)","(Treatment Plant) Intake Pump Station","Treatment","Intake PS",null,null,null,0,1474000,null,{"$f":"IF(M72=\"\",1,VLOOKUP(M72,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1474000,null,null,{"$f":"IF(P72=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P72,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P72,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1474000,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",1474000,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003779",null,"Active (Above Ground)","(Treatment Plant) Intake Pump Station","Treatment","Intake PS",null,null,null,0,33500,null,{"$f":"IF(M73=\"\",1,VLOOKUP(M73,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},33500,null,null,{"$f":"IF(P73=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P73,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P73,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33500,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",33500,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003778",null,"Active (Above Ground)","(Treatment Plant) Intake Pump Station","Treatment","Intake PS",null,null,null,0,20100,null,{"$f":"IF(M74=\"\",1,VLOOKUP(M74,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P74=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P74,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P74,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003780",null,"Active (Above Ground)","(Treatment Plant) Intake Pump Station","Treatment","Intake PS",null,null,null,0,87100,null,{"$f":"IF(M75=\"\",1,VLOOKUP(M75,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},87100,null,null,{"$f":"IF(P75=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P75,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P75,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},87100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",87100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003787",null,"Active (Above Ground)","(Treatment Plant) Intake Pump Station","Treatment","Intake PS",null,null,null,0,113900,null,{"$f":"IF(M76=\"\",1,VLOOKUP(M76,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},113900,null,null,{"$f":"IF(P76=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P76,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P76,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},113900,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",113900,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003781",null,"Active (Above Ground)","(Treatment Plant) Intake Pump Station","Treatment","Intake PS",null,null,null,0,20100,null,{"$f":"IF(M77=\"\",1,VLOOKUP(M77,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P77=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P77,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P77,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003783",null,"Active (Above Ground)","(Treatment Plant) Intake Pump Station","Treatment","Intake PS",null,null,null,0,20100,null,{"$f":"IF(M78=\"\",1,VLOOKUP(M78,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P78=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P78,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P78,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003785",null,"Active (Above Ground)","(Treatment Plant) Intake Pump Station","Treatment","Intake PS",null,null,null,{"$f":"IF(H79=TYPE1,VLOOKUP(J79,WaterUnitrates1,2,FALSE),IF(H79=TYPE2,VLOOKUP(J79,Unitrates2,2,FALSE),0))","v":0},20100,null,{"$f":"IF(M79=\"\",1,VLOOKUP(M79,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P79=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P79,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P79,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003773",null,"Active (Above Ground)","(Treatment Plant) Intake Pump Station","Treatment","Intake PS",null,null,null,0,19296,null,{"$f":"IF(M80=\"\",1,VLOOKUP(M80,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L80*N80","v":19296},null,null,{"$f":"IF(P80=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P80,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P80,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(R80=\"\",0,R80*10000*Q80)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$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":19296},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",19296,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003774",null,"Active (Above Ground)","(Treatment Plant) Intake Pump Station","Treatment","Intake PS",null,null,null,0,0,null,{"$f":"IF(M81=\"\",1,VLOOKUP(M81,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P81=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P81,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P81,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,{"$f":"IF(BB81=\"\",\"\",(BB81/$CF81)*$V81)","v":""},"","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003775",null,"Active (Above Ground)","(Treatment Plant) Intake Pump Station","Treatment","Intake PS",null,null,null,0,0,null,{"$f":"IF(M82=\"\",1,VLOOKUP(M82,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P82=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P82,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P82,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BB82:CE82)","v":10371},null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CH82:DK82)=V82,\"\",\"ERROR\")","v":""}]
[null,"WA-003789",null,"Active (Above Ground)","(Treatment Plant) Perimeter Fencing","Treatment","Siteworks",null,null,null,0,60970,null,{"$f":"IF(M83=\"\",1,VLOOKUP(M83,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},60970,null,null,{"$f":"IF(P83=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P83,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P83,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60970,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",60970,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002993",null,"Passive (Below Ground)","Mammino St 573 - 532","Reticulation","Pipe Network",null,null,null,0,522395.42954198999,null,{"$f":"IF(M84=\"\",1,VLOOKUP(M84,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},522395.42954198999,null,null,{"$f":"IF(P84=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P84,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P84,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},522395.42954198999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W84=\"y\",BB$14,IF(AND(W84>0,W84<=1),W84*BB$14,\"\"))","v":""},{"$f":"IF(X84=\"y\",BC$14,IF(AND(X84>0,X84<=1),X84*BC$14,\"\"))","v":""},{"$f":"IF(Y84=\"y\",BD$14,IF(AND(Y84>0,Y84<=1),Y84*BD$14,\"\"))","v":""},{"$f":"IF(Z84=\"y\",BE$14,IF(AND(Z84>0,Z84<=1),Z84*BE$14,\"\"))","v":10371},{"$f":"IF(AA84=\"y\",BF$14,IF(AND(AA84>0,AA84<=1),AA84*BF$14,\"\"))","v":""},{"$f":"IF(AB84=\"y\",BG$14,IF(AND(AB84>0,AB84<=1),AB84*BG$14,\"\"))","v":""},{"$f":"IF(AC84=\"y\",BH$14,IF(AND(AC84>0,AC84<=1),AC84*BH$14,\"\"))","v":""},"",{"$f":"IF(AE84=\"y\",BJ$14,IF(AND(AE84>0,AE84<=1),AE84*BJ$14,\"\"))","v":""},{"$f":"IF(AF84=\"y\",BK$14,IF(AND(AF84>0,AF84<=1),AF84*BK$14,\"\"))","v":""},{"$f":"IF(AG84=\"y\",BL$14,IF(AND(AG84>0,AG84<=1),AG84*BL$14,\"\"))","v":""},{"$f":"IF(AH84=\"y\",BM$14,IF(AND(AH84>0,AH84<=1),AH84*BM$14,\"\"))","v":""},{"$f":"IF(AI84=\"y\",BN$14,IF(AND(AI84>0,AI84<=1),AI84*BN$14,\"\"))","v":""},{"$f":"IF(AJ84=\"y\",BO$14,IF(AND(AJ84>0,AJ84<=1),AJ84*BO$14,\"\"))","v":""},{"$f":"IF(AK84=\"y\",BP$14,IF(AND(AK84>0,AK84<=1),AK84*BP$14,\"\"))","v":""},{"$f":"IF(AL84=\"y\",BQ$14,IF(AND(AL84>0,AL84<=1),AL84*BQ$14,\"\"))","v":""},{"$f":"IF(AM84=\"y\",BR$14,IF(AND(AM84>0,AM84<=1),AM84*BR$14,\"\"))","v":""},{"$f":"IF(AN84=\"y\",BS$14,IF(AND(AN84>0,AN84<=1),AN84*BS$14,\"\"))","v":""},{"$f":"IF(AO84=\"y\",BT$14,IF(AND(AO84>0,AO84<=1),AO84*BT$14,\"\"))","v":""},{"$f":"IF(AP84=\"y\",BU$14,IF(AND(AP84>0,AP84<=1),AP84*BU$14,\"\"))","v":""},{"$f":"IF(AQ84=\"y\",BV$14,IF(AND(AQ84>0,AQ84<=1),AQ84*BV$14,\"\"))","v":""},{"$f":"IF(AR84=\"y\",BW$14,IF(AND(AR84>0,AR84<=1),AR84*BW$14,\"\"))","v":""},{"$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$14,\"\"))","v":""},10371,null,"","","",522395.42954198999,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003790",null,"Active (Above Ground)","(Treatment Plant) Pipework","Treatment","Process",null,null,null,0,469000,null,{"$f":"IF(M85=\"\",1,VLOOKUP(M85,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},469000,null,null,{"$f":"IF(P85=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P85,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P85,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},469000,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",469000,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003791",null,"Active (Above Ground)","(Treatment Plant) Roads Pavement","Treatment","Siteworks",null,null,null,0,12060,null,{"$f":"IF(M86=\"\",1,VLOOKUP(M86,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},12060,null,null,{"$f":"IF(P86=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P86,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P86,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12060,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12060,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003792",null,"Active (Above Ground)","(Treatment Plant) Roads Seal","Treatment","Siteworks",null,null,null,0,9648,null,{"$f":"IF(M87=\"\",1,VLOOKUP(M87,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},9648,null,null,{"$f":"IF(P87=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P87,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P87,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9648,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","",{"$f":"IF(AD81=\"y\",BI$14,IF(AND(AD81>0,AD81<=1),AD81*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9648,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003793",null,"Active (Above Ground)","(Treatment Plant) Sed Tank 1","Treatment","Sedimentation Tank 1",null,null,null,0,46900,null,{"$f":"IF(M88=\"\",1,VLOOKUP(M88,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},46900,null,null,{"$f":"IF(P88=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P88,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P88,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46900,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",46900,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003798",null,"Active (Above Ground)","(Treatment Plant) Sed Tank 1","Treatment","Sedimentation Tank 1",null,null,null,0,964800,null,{"$f":"IF(M89=\"\",1,VLOOKUP(M89,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},964800,null,null,{"$f":"IF(P89=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P89,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P89,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},964800,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",964800,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003797",null,"Active (Above Ground)","(Treatment Plant) Sed Tank 1","Treatment","Sedimentation Tank 1",null,null,null,0,19899,null,{"$f":"IF(M90=\"\",1,VLOOKUP(M90,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},19899,null,null,{"$f":"IF(P90=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P90,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P90,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19899,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",19899,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003794",null,"Active (Above Ground)","(Treatment Plant) Sed Tank 1","Treatment","Sedimentation Tank 1",null,null,null,0,46900,null,{"$f":"IF(M91=\"\",1,VLOOKUP(M91,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},46900,null,null,{"$f":"IF(P91=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P91,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P91,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46900,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",46900,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003796",null,"Active (Above Ground)","(Treatment Plant) Sed Tank 1","Treatment","Sedimentation Tank 1",null,null,null,0,46900,null,{"$f":"IF(M92=\"\",1,VLOOKUP(M92,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},46900,null,null,{"$f":"IF(P92=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P92,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P92,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46900,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",46900,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003795",null,"Active (Above Ground)","(Treatment Plant) Sed Tank 1","Treatment","Sedimentation Tank 1",null,null,null,0,10050,null,{"$f":"IF(M93=\"\",1,VLOOKUP(M93,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},10050,null,null,{"$f":"IF(P93=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P93,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P93,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10050,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10050,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003799",null,"Active (Above Ground)","(Treatment Plant) Sed Tank 1 Electrical","Treatment","Sedimentation Tank 1",null,null,null,0,20100,null,{"$f":"IF(M94=\"\",1,VLOOKUP(M94,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P94=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P94,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P94,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003800",null,"Active (Above Ground)","(Treatment Plant) Sed Tank 1 Local Control Panel","Treatment","Sedimentation Tank 1",null,null,null,0,33500,null,{"$f":"IF(M95=\"\",1,VLOOKUP(M95,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},33500,null,null,{"$f":"IF(P95=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P95,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P95,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33500,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",33500,"","","","","","","","","","","","","","","","","","",{"$f":"IF(BX95=\"\",\"\",(BX95/$CF95)*$V95)","v":""},"","","","","","","",""]
[null,"WA-003805",null,"Active (Above Ground)","(Treatment Plant) Sed Tank 2","Treatment","Sedimentation Tank 2",null,null,null,0,1098800,null,{"$f":"IF(M96=\"\",1,VLOOKUP(M96,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1098800,null,null,{"$f":"IF(P96=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P96,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P96,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1098800,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",1098800,"","","","","","","","","","","","",{"$f":"IF(BR96=\"\",\"\",(BR96/$CF96)*$V96)","v":""},"","","","","","","","","","","","","",""]
[null,"WA-003804",null,"Active (Above Ground)","(Treatment Plant) Sed Tank 2","Treatment","Sedimentation Tank 2",null,null,null,0,100500,null,{"$f":"IF(M97=\"\",1,VLOOKUP(M97,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},100500,null,null,{"$f":"IF(P97=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P97,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P97,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},100500,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",100500,"","","","","","","","","","",{"$f":"IF(BP97=\"\",\"\",(BP97/$CF97)*$V97)","v":""},"","","","","","","","","","","","","","","",""]
[null,"WA-003803",null,"Active (Above Ground)","(Treatment Plant) Sed Tank 2","Treatment","Sedimentation Tank 2",null,null,null,0,46900,null,{"$f":"IF(M98=\"\",1,VLOOKUP(M98,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},46900,null,null,{"$f":"IF(P98=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P98,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P98,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46900,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,{"$f":"IF(BB98=\"\",\"\",(BB98/$CF98)*$V98)","v":""},"","",46900,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003802",null,"Active (Above Ground)","(Treatment Plant) Sed Tank 2","Treatment","Sedimentation Tank 2",null,null,null,0,33500,null,{"$f":"IF(M99=\"\",1,VLOOKUP(M99,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},33500,null,null,{"$f":"IF(P99=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P99,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P99,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33500,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",33500,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003801",null,"Active (Above Ground)","(Treatment Plant) Sed Tank 2","Treatment","Sedimentation Tank 2",null,null,null,0,6700,null,{"$f":"IF(M100=\"\",1,VLOOKUP(M100,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},6700,null,null,{"$f":"IF(P100=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P100,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P100,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6700,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",6700,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003806",null,"Active (Above Ground)","(Treatment Plant) Site Earthworks","Treatment","Siteworks",null,null,null,0,241200,null,{"$f":"IF(M101=\"\",1,VLOOKUP(M101,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},241200,null,null,{"$f":"IF(P101=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P101,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P101,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},241200,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",241200,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002992",null,"Passive (Below Ground)","Mammino St 45 - 580","Reticulation","Pipe Network",null,null,null,0,365687.81672607188,null,{"$f":"IF(M102=\"\",1,VLOOKUP(M102,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},365687.81672607188,null,null,{"$f":"IF(P102=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P102,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P102,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},365687.81672607188,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",365687.81672607188,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003807",null,"Active (Above Ground)","(Treatment Plant) Site Retaining Works","Treatment","Siteworks",null,null,null,0,60300,null,{"$f":"IF(M103=\"\",1,VLOOKUP(M103,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},60300,null,null,{"$f":"IF(P103=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P103,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P103,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60300,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",60300,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003808",null,"Active (Above Ground)","(Treatment Plant) Site Stormwater","Treatment","Siteworks",null,null,null,0,87100,null,{"$f":"IF(M104=\"\",1,VLOOKUP(M104,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},87100,null,null,{"$f":"IF(P104=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P104,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P104,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},87100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",87100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003811",null,"Active (Above Ground)","(Treatment Plant) Sludge Ponds","Treatment","Sludge Treatment",null,null,null,0,67000,null,{"$f":"IF(M105=\"\",1,VLOOKUP(M105,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},67000,null,null,{"$f":"IF(P105=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P105,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P105,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67000,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",67000,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003810",null,"Active (Above Ground)","(Treatment Plant) Sludge Ponds","Treatment","Sludge Treatment",null,null,null,0,53600,null,{"$f":"IF(M106=\"\",1,VLOOKUP(M106,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},53600,null,null,{"$f":"IF(P106=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P106,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P106,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53600,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",53600,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003809",null,"Active (Above Ground)","(Treatment Plant) Sludge Ponds","Treatment","Sludge Treatment",null,null,null,0,20100,null,{"$f":"IF(M107=\"\",1,VLOOKUP(M107,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P107=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P107,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P107,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003574",null,"Active (Above Ground)","(Treatment Plant) Sludge Ponds","Treatment","Sludge Treatment",null,null,null,0,0,null,{"$f":"IF(M108=\"\",1,VLOOKUP(M108,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P108=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P108,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P108,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003812",null,"Active (Above Ground)","(Treatment Plant) Splitter/Settling Tank 1","Treatment","Sedimentation",null,null,null,0,46900,null,{"$f":"IF(M109=\"\",1,VLOOKUP(M109,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},46900,null,null,{"$f":"IF(P109=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P109,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P109,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46900,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",46900,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003567",null,"Active (Above Ground)","(Treatment Plant) Splitter/Settling Tank 2","Treatment","Sedimentation",null,null,null,0,46900,null,{"$f":"IF(M110=\"\",1,VLOOKUP(M110,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},46900,null,null,{"$f":"IF(P110=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P110,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P110,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46900,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",46900,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003813",null,"Active (Above Ground)","(Treatment Plant) Valves","Treatment","Process",null,null,null,0,100500,null,{"$f":"IF(M111=\"\",1,VLOOKUP(M111,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},100500,null,null,{"$f":"IF(P111=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P111,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P111,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},100500,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",100500,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003814",null,"Active (Above Ground)","(Treatment Plant) Walkways/Stairs","Treatment","Process",null,null,null,0,60300,null,{"$f":"IF(M112=\"\",1,VLOOKUP(M112,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},60300,null,null,{"$f":"IF(P112=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P112,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P112,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60300,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",60300,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003824",null,"Active (Above Ground)","(Treatment Plant) WTP Backwash System","Treatment","Backwash Ponds",null,null,null,0,10050,null,{"$f":"IF(M113=\"\",1,VLOOKUP(M113,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},10050,null,null,{"$f":"IF(P113=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P113,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P113,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10050,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10050,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003820",null,"Active (Above Ground)","(Treatment Plant) WTP Backwash System","Treatment","Backwash Ponds",null,null,null,0,20100,null,{"$f":"IF(M114=\"\",1,VLOOKUP(M114,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P114=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P114,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P114,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003825",null,"Active (Above Ground)","(Treatment Plant) WTP Backwash System","Treatment","Backwash Recovery",null,null,null,0,10050,null,{"$f":"IF(M115=\"\",1,VLOOKUP(M115,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},10050,null,null,{"$f":"IF(P115=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P115,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P115,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10050,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10050,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003821",null,"Active (Above Ground)","(Treatment Plant) WTP Backwash System","Treatment","Backwash Recovery",null,null,null,0,20100,null,{"$f":"IF(M116=\"\",1,VLOOKUP(M116,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P116=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P116,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P116,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",{"$f":"IF(BE116=\"\",\"\",(BE116/$CF116)*$V116)","v":20100},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE116=\"\",\"\",(CE116/$CF116)*$V116)","v":""},""]
[null,"WA-002868",null,"Passive (Below Ground)","Byrnes St 233 - 227","Reticulation","Pipe Network",null,null,null,0,319555.40299099503,null,{"$f":"IF(M117=\"\",1,VLOOKUP(M117,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},319555.40299099503,null,null,{"$f":"IF(P117=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P117,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P117,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},319555.40299099503,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,{"$f":"IF(BB117=\"\",\"\",(BB117/$CF117)*$V117)","v":""},"","",319555.40299099503,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003822",null,"Active (Above Ground)","(Treatment Plant) WTP Backwash System","Treatment","Backwash Ponds",null,null,null,0,16080.000000000002,null,{"$f":"IF(M118=\"\",1,VLOOKUP(M118,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},16080.000000000002,null,null,{"$f":"IF(P118=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P118,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P118,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16080.000000000002,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16080.000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003823",null,"Active (Above Ground)","(Treatment Plant) WTP Backwash System","Treatment","Backwash Recovery",null,null,null,0,16080.000000000002,null,{"$f":"IF(M119=\"\",1,VLOOKUP(M119,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},16080.000000000002,null,null,{"$f":"IF(P119=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P119,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P119,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16080.000000000002,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16080.000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002876",null,"Passive (Below Ground)","Constance St 247 - 243","Reticulation","Pipe Network",null,null,null,0,278651.33253253903,null,{"$f":"IF(M120=\"\",1,VLOOKUP(M120,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},278651.33253253903,null,null,{"$f":"IF(P120=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P120,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P120,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},278651.33253253903,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",278651.33253253903,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003817",null,"Active (Above Ground)","(Treatment Plant) WTP Backwash System","Treatment","Backwash Settling",null,null,null,0,38592,null,{"$f":"IF(M121=\"\",1,VLOOKUP(M121,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},38592,null,null,{"$f":"IF(P121=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P121,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P121,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38592,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",38592,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003826",null,"Active (Above Ground)","(Treatment Plant) WTP Backwash System","Treatment","Backwash Ponds",null,null,null,0,26800,null,{"$f":"IF(M122=\"\",1,VLOOKUP(M122,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},26800,null,null,{"$f":"IF(P122=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P122,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P122,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26800,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",26800,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002616",null,"Passive (Below Ground)","Hellcat Close 478 - 480","Reticulation","Pipe Network",null,null,null,0,312436.72042593203,null,{"$f":"IF(M123=\"\",1,VLOOKUP(M123,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},312436.72042593203,null,null,{"$f":"IF(P123=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P123,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P123,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},312436.72042593203,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",312436.72042593203,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003818",null,"Active (Above Ground)","(Treatment Plant) WTP Backwash System","Treatment","Backwash Settling",null,null,null,0,99495,null,{"$f":"IF(M124=\"\",1,VLOOKUP(M124,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},99495,null,null,{"$f":"IF(P124=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P124,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P124,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},99495,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",99495,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003827",null,"Active (Above Ground)","(Treatment Plant) WTP Backwash System","Treatment","Backwash Recovery",null,null,null,0,26800,null,{"$f":"IF(M125=\"\",1,VLOOKUP(M125,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},26800,null,null,{"$f":"IF(P125=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P125,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P125,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26800,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",26800,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003819",null,"Active (Above Ground)","(Treatment Plant) WTP Backwash System","Treatment","Backwash Recovery",null,null,null,0,90450,null,{"$f":"IF(M126=\"\",1,VLOOKUP(M126,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},90450,null,null,{"$f":"IF(P126=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P126,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P126,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},90450,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",90450,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003815",null,"Active (Above Ground)","(Treatment Plant) WTP Backwash System","Treatment","Backwash Settling",null,null,null,0,26800,null,{"$f":"IF(M127=\"\",1,VLOOKUP(M127,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},26800,null,null,{"$f":"IF(P127=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P127,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P127,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26800,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",26800,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003816",null,"Active (Above Ground)","(Treatment Plant) WTP Backwash System","Treatment","Backwash Recovery",null,null,null,0,26800,null,{"$f":"IF(M128=\"\",1,VLOOKUP(M128,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},26800,null,null,{"$f":"IF(P128=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P128,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P128,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26800,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",26800,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003831",null,"Active (Above Ground)","(Treatment Plant) WTP Chemical Dosing System","Treatment","Chemical Dosing",null,null,null,0,85760,null,{"$f":"IF(M129=\"\",1,VLOOKUP(M129,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},85760,null,null,{"$f":"IF(P129=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P129,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P129,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},85760,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",85760,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003833",null,"Active (Above Ground)","(Treatment Plant) WTP Chemical Dosing System","Treatment","Chemical Dosing",null,null,null,0,16080.000000000002,null,{"$f":"IF(M130=\"\",1,VLOOKUP(M130,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},16080.000000000002,null,null,{"$f":"IF(P130=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P130,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P130,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16080.000000000002,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16080.000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003837",null,"Active (Above Ground)","(Treatment Plant) WTP Chemical Dosing System","Treatment","Chemical Dosing",null,null,null,0,9380,null,{"$f":"IF(M131=\"\",1,VLOOKUP(M131,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},9380,null,null,{"$f":"IF(P131=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P131,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P131,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9380,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9380,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003828",null,"Active (Above Ground)","(Treatment Plant) WTP Chemical Dosing System","Treatment","Chemical Dosing",null,null,null,0,26130,null,{"$f":"IF(M132=\"\",1,VLOOKUP(M132,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},26130,null,null,{"$f":"IF(P132=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P132,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P132,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26130,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",26130,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003830",null,"Active (Above Ground)","(Treatment Plant) WTP Chemical Dosing System","Treatment","Chemical Dosing",null,null,null,0,9380,null,{"$f":"IF(M133=\"\",1,VLOOKUP(M133,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},9380,null,null,{"$f":"IF(P133=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P133,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P133,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9380,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9380,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003840",null,"Active (Above Ground)","(Treatment Plant) WTP Chemical Dosing System","Treatment","Chemical Dosing",null,null,null,0,13400,null,{"$f":"IF(M134=\"\",1,VLOOKUP(M134,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},13400,null,null,{"$f":"IF(P134=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P134,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P134,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13400,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13400,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003836",null,"Active (Above Ground)","(Treatment Plant) WTP Chemical Dosing System","Treatment","Chemical Dosing",null,null,null,0,48240,null,{"$f":"IF(M135=\"\",1,VLOOKUP(M135,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},48240,null,null,{"$f":"IF(P135=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P135,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P135,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},48240,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",48240,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003832",null,"Active (Above Ground)","(Treatment Plant) WTP Chemical Dosing System","Treatment","Chemical Dosing",null,null,null,0,20100,null,{"$f":"IF(M136=\"\",1,VLOOKUP(M136,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P136=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P136,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P136,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003829",null,"Active (Above Ground)","(Treatment Plant) WTP Chemical Dosing System","Treatment","Chemical Dosing",null,null,null,0,26800,null,{"$f":"IF(M137=\"\",1,VLOOKUP(M137,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},26800,null,null,{"$f":"IF(P137=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P137,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P137,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26800,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",26800,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003839",null,"Active (Above Ground)","(Treatment Plant) WTP Chemical Dosing System","Treatment","Chemical Dosing",null,null,null,0,16080.000000000002,null,{"$f":"IF(M138=\"\",1,VLOOKUP(M138,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},16080.000000000002,null,null,{"$f":"IF(P138=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P138,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P138,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16080.000000000002,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16080.000000000002,"","","","","","","","","","","","",{"$f":"IF(BR138=\"\",\"\",(BR138/$CF138)*$V138)","v":""},"","","","","","","","","","","","","",""]
[null,"WA-003835",null,"Active (Above Ground)","(Treatment Plant) WTP Chemical Dosing System","Treatment","Chemical Dosing",null,null,null,0,60300,null,{"$f":"IF(M139=\"\",1,VLOOKUP(M139,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},60300,null,null,{"$f":"IF(P139=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P139,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P139,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60300,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",60300,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003841",null,"Active (Above Ground)","(Treatment Plant) WTP Chemical Dosing System","Treatment","Chemical Dosing",null,null,null,0,10050,null,{"$f":"IF(M140=\"\",1,VLOOKUP(M140,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},10050,null,null,{"$f":"IF(P140=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P140,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P140,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10050,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10050,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003834",null,"Active (Above Ground)","(Treatment Plant) WTP Chemical Dosing System","Treatment","Chemical Dosing",null,null,null,0,10050,null,{"$f":"IF(M141=\"\",1,VLOOKUP(M141,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},10050,null,null,{"$f":"IF(P141=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P141,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P141,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10050,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10050,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003838",null,"Active (Above Ground)","(Treatment Plant) WTP Chemical Dosing System","Treatment","Chemical Dosing",null,null,null,0,20100,null,{"$f":"IF(M142=\"\",1,VLOOKUP(M142,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P142=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P142,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P142,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003846",null,"Active (Above Ground)","(Treatment Plant) WTP Transfer Pump Station","Treatment","Clearwater Transfer",null,null,null,{"$f":"IF(H143=TYPE1,VLOOKUP(J143,WaterUnitrates1,2,FALSE),IF(H143=TYPE2,VLOOKUP(J143,Unitrates2,2,FALSE),0))","v":0},67000,null,{"$f":"IF(M143=\"\",1,VLOOKUP(M143,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},67000,null,null,{"$f":"IF(P143=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P143,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P143,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67000,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",67000,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003844",null,"Active (Above Ground)","(Treatment Plant) WTP Transfer Pump Station","Treatment","Clearwater Transfer",null,null,null,0,67000,null,{"$f":"IF(M144=\"\",1,VLOOKUP(M144,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L144*N144","v":67000},null,null,{"$f":"IF(P144=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P144,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P144,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(R144=\"\",0,R144*10000*Q144)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$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":67000},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",67000,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003849",null,"Active (Above Ground)","(Treatment Plant) WTP Transfer Pump Station","Treatment","Clearwater Transfer",null,null,null,0,60300,null,{"$f":"IF(M145=\"\",1,VLOOKUP(M145,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},60300,null,null,{"$f":"IF(P145=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P145,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P145,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60300,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",60300,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003851",null,"Active (Above Ground)","(Treatment Plant) WTP Transfer Pump Station","Treatment","Clearwater Transfer",null,null,null,0,60300,null,{"$f":"IF(M146=\"\",1,VLOOKUP(M146,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},60300,null,null,{"$f":"IF(P146=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P146,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P146,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60300,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BB146:CE146)","v":10371},null,"","","",60300,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CH146:DK146)=V146,\"\",\"ERROR\")","v":""}]
[null,"WA-003848",null,"Active (Above Ground)","(Treatment Plant) WTP Transfer Pump Station","Treatment","Clearwater Transfer",null,null,null,0,187600,null,{"$f":"IF(M147=\"\",1,VLOOKUP(M147,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},187600,null,null,{"$f":"IF(P147=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P147,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P147,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},187600,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",187600,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003855",null,"Active (Above Ground)","(Treatment Plant) WTP Transfer Pump Station","Treatment","Clearwater Transfer",null,null,null,0,107200,null,{"$f":"IF(M148=\"\",1,VLOOKUP(M148,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},107200,null,null,{"$f":"IF(P148=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P148,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P148,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},107200,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$14,\"\"))","v":10371},{"$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(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$14,\"\"))","v":""},{"$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$14,\"\"))","v":""},10371,null,"","","",107200,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003853",null,"Active (Above Ground)","(Treatment Plant) WTP Transfer Pump Station","Treatment","Clearwater Transfer",null,null,null,0,60300,null,{"$f":"IF(M149=\"\",1,VLOOKUP(M149,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},60300,null,null,{"$f":"IF(P149=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P149,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P149,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60300,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",60300,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003850",null,"Active (Above Ground)","(Treatment Plant) WTP Transfer Pump Station","Treatment","Clearwater Transfer",null,null,null,0,113900,null,{"$f":"IF(M150=\"\",1,VLOOKUP(M150,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},113900,null,null,{"$f":"IF(P150=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P150,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P150,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},113900,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",113900,"","","","","","","","","",{"$f":"IF(BO150=\"\",\"\",(BO150/$CF150)*$V150)","v":""},"","","","","","","","","","","","","","","","",""]
[null,"WA-003852",null,"Active (Above Ground)","(Treatment Plant) WTP Transfer Pump Station","Treatment","Clearwater Transfer",null,null,null,0,113900,null,{"$f":"IF(M151=\"\",1,VLOOKUP(M151,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},113900,null,null,{"$f":"IF(P151=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P151,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P151,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},113900,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","",{"$f":"IF(AD145=\"y\",BI$14,IF(AND(AD145>0,AD145<=1),AD145*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",10371,null,{"$f":"IF(BB151=\"\",\"\",(BB151/$CF151)*$V151)","v":""},"","",113900,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003842",null,"Active (Above Ground)","(Treatment Plant) WTP Transfer Pump Station","Treatment","Clearwater Transfer",null,null,null,0,56615,null,{"$f":"IF(M152=\"\",1,VLOOKUP(M152,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},56615,null,null,{"$f":"IF(P152=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P152,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P152,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},56615,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",56615,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003854",null,"Active (Above Ground)","(Treatment Plant) WTP Transfer Pump Station","Treatment","Clearwater Transfer",null,null,null,0,113900,null,{"$f":"IF(M153=\"\",1,VLOOKUP(M153,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},113900,null,null,{"$f":"IF(P153=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P153,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P153,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},113900,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",113900,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003845",null,"Active (Above Ground)","(Treatment Plant) WTP Transfer Pump Station","Treatment","Clearwater Transfer",null,null,null,0,20100,null,{"$f":"IF(M154=\"\",1,VLOOKUP(M154,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P154=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P154,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P154,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003570",null,"Active (Above Ground)","(Treatment Plant) WTP Transfer Pump Station","Treatment","Clearwater Transfer",null,null,null,0,121940,null,{"$f":"IF(M155=\"\",1,VLOOKUP(M155,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},121940,null,null,{"$f":"IF(P155=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P155,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P155,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},121940,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",121940,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003847",null,"Active (Above Ground)","(Treatment Plant) WTP Transfer Pump Station","Treatment","Clearwater Transfer",null,null,null,0,33500,null,{"$f":"IF(M156=\"\",1,VLOOKUP(M156,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},33500,null,null,{"$f":"IF(P156=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P156,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P156,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33500,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",33500,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003843",null,"Active (Above Ground)","(Treatment Plant) WTP Transfer Pump Station","Treatment","Clearwater Transfer",null,null,null,0,14472,null,{"$f":"IF(M157=\"\",1,VLOOKUP(M157,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},14472,null,null,{"$f":"IF(P157=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P157,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P157,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14472,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14472,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ157=\"\",\"\",(BZ157/$CF157)*$V157)","v":""},"","","","","",""]
[null,"WA-002533",null,"Passive (Below Ground)","Rankin St 153 - 164","Reticulation","Pipe Network",null,null,null,0,182825.86986911009,null,{"$f":"IF(M158=\"\",1,VLOOKUP(M158,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},182825.86986911009,null,null,{"$f":"IF(P158=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P158,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P158,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},182825.86986911009,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",182825.86986911009,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003579",null,"Active (Above Ground)","Auto Cutover Start Diesel Pump - Mareeba WTP","Treatment","Clearwater Transfer",null,null,null,0,87100,null,{"$f":"IF(M159=\"\",1,VLOOKUP(M159,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},87100,null,null,{"$f":"IF(P159=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P159,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P159,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},87100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",87100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003639",null,"Active (Above Ground)","Aux Building WTP","Treatment","Siteworks",null,null,null,0,19095,null,{"$f":"IF(M160=\"\",1,VLOOKUP(M160,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},19095,null,null,{"$f":"IF(P160=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P160,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P160,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19095,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",19095,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002002",null,"Passive (Below Ground)","Byrnes St 70 - 72","Reticulation","Pipe Network",null,null,null,0,142326.83005769175,null,{"$f":"IF(M161=\"\",1,VLOOKUP(M161,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},142326.83005769175,null,null,{"$f":"IF(P161=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P161,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P161,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},142326.83005769175,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",142326.83005769175,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002962",null,"Passive (Below Ground)","Constance St 315 - 316","Reticulation","Pipe Network",null,null,null,0,131383.9001475937,null,{"$f":"IF(M162=\"\",1,VLOOKUP(M162,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},131383.9001475937,null,null,{"$f":"IF(P162=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P162,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P162,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},131383.9001475937,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",131383.9001475937,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003887",null,"Active (Above Ground)","Chlorine Shed WTP Kuranda","Treatment","Chemical Treatment",null,null,null,0,9380,null,{"$f":"IF(M163=\"\",1,VLOOKUP(M163,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},9380,null,null,{"$f":"IF(P163=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P163,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P163,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9380,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",9380,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003886",null,"Active (Above Ground)","Chlorine Shed WTP Kuranda","Treatment","Chemical Treatment",null,null,null,0,16080.000000000002,null,{"$f":"IF(M164=\"\",1,VLOOKUP(M164,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},16080.000000000002,null,null,{"$f":"IF(P164=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P164,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P164,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16080.000000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",16080.000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002724",null,"Passive (Below Ground)","Walsh St 241 - 86","Reticulation","Pipe Network",null,null,null,0,125824.65581435956,null,{"$f":"IF(M165=\"\",1,VLOOKUP(M165,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},125824.65581435956,null,null,{"$f":"IF(P165=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P165,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P165,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},125824.65581435956,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",125824.65581435956,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002218",null,"Passive (Below Ground)","Margherita Close 25 - 496","Reticulation","Pipe Network",null,null,null,0,126347.71990847375,null,{"$f":"IF(M166=\"\",1,VLOOKUP(M166,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},126347.71990847375,null,null,{"$f":"IF(P166=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P166,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P166,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},126347.71990847375,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",126347.71990847375,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003634",null,"Active (Above Ground)","Chlorine Shed WTP Kuranda","Treatment","Chemical Treatment",null,null,null,0,15075,null,{"$f":"IF(M167=\"\",1,VLOOKUP(M167,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},15075,null,null,{"$f":"IF(P167=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P167,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P167,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15075,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",15075,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003888",null,"Active (Above Ground)","Chlorine Shed WTP Kuranda","Treatment","Chemical Treatment",null,null,null,0,4690,null,{"$f":"IF(M168=\"\",1,VLOOKUP(M168,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},4690,null,null,{"$f":"IF(P168=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P168,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P168,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4690,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",4690,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002861",null,"Passive (Below Ground)","Byrnes St 80 - 240","Reticulation","Pipe Network",null,null,null,0,126230.75296813644,null,{"$f":"IF(M169=\"\",1,VLOOKUP(M169,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},126230.75296813644,null,null,{"$f":"IF(P169=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P169,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P169,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},126230.75296813644,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",126230.75296813644,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002977",null,"Passive (Below Ground)","Anzac Avenue 600 - 470","Reticulation","Pipe Network",null,null,null,0,127611.64507974811,null,{"$f":"IF(M170=\"\",1,VLOOKUP(M170,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},127611.64507974811,null,null,{"$f":"IF(P170=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P170,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P170,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},127611.64507974811,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",127611.64507974811,"","","","",{"$f":"IF(BJ170=\"\",\"\",(BJ170/$CF170)*$V170)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003635",null,"Active (Above Ground)","Control Room WTP","Treatment","Siteworks",null,null,null,0,19296,null,{"$f":"IF(M171=\"\",1,VLOOKUP(M171,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},19296,null,null,{"$f":"IF(P171=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P171,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P171,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19296,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,{"$f":"IF(BB171=\"\",\"\",(BB171/$CF171)*$V171)","v":""},"",19296,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003687",null,"Active (Above Ground)","Cummins Water Generators x 2","Treatment","Siteworks",null,null,null,0,120600,null,{"$f":"IF(M172=\"\",1,VLOOKUP(M172,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},120600,null,null,{"$f":"IF(P172=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P172,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P172,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},120600,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",120600,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002621",null,"Passive (Below Ground)","Herberton St 87 - 438","Reticulation","Pipe Network",null,null,null,0,109674.55347756378,null,{"$f":"IF(M173=\"\",1,VLOOKUP(M173,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},109674.55347756378,null,null,{"$f":"IF(P173=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P173,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P173,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},109674.55347756378,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",109674.55347756378,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002220",null,"Passive (Below Ground)","Martin Avenue 529 - 528","Reticulation","Pipe Network",null,null,null,0,103415.12840459855,null,{"$f":"IF(M174=\"\",1,VLOOKUP(M174,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},103415.12840459855,null,null,{"$f":"IF(P174=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P174,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P174,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},103415.12840459855,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",103415.12840459855,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002943",null,"Passive (Below Ground)","Basalt St 75 - 601","Reticulation","Pipe Network",null,null,null,0,87105.869460821399,null,{"$f":"IF(M175=\"\",1,VLOOKUP(M175,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},87105.869460821399,null,null,{"$f":"IF(P175=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P175,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P175,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},87105.869460821399,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",87105.869460821399,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002084",null,"Passive (Below Ground)","Eccles St 398 - 397","Reticulation","Pipe Network",null,null,null,0,79931.594874499177,null,{"$f":"IF(M176=\"\",1,VLOOKUP(M176,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},79931.594874499177,null,null,{"$f":"IF(P176=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P176,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P176,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},79931.594874499177,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",79931.594874499177,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-001998",null,"Passive (Below Ground)","Byrnes St 53 - 68","Reticulation","Pipe Network",null,null,null,0,84792.521710117682,null,{"$f":"IF(M177=\"\",1,VLOOKUP(M177,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},84792.521710117682,null,null,{"$f":"IF(P177=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P177,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P177,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},84792.521710117682,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",84792.521710117682,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003644",null,"Active (Above Ground)","Equipment Storage Shed WTP","Treatment","Siteworks",null,null,null,0,83616,null,{"$f":"IF(M178=\"\",1,VLOOKUP(M178,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},83616,null,null,{"$f":"IF(P178=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P178,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P178,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},83616,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",83616,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002094",null,"Passive (Below Ground)","Emmerson And Doyle Sts 204 - 205","Reticulation","Pipe Network",null,null,null,0,69055.223031221583,null,{"$f":"IF(M179=\"\",1,VLOOKUP(M179,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},69055.223031221583,null,null,{"$f":"IF(P179=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P179,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P179,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},69055.223031221583,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",69055.223031221583,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003632",null,"Active (Above Ground)","Hazard Material Shed WTP","Treatment","Siteworks",null,null,null,0,18090,null,{"$f":"IF(M180=\"\",1,VLOOKUP(M180,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},18090,null,null,{"$f":"IF(P180=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P180,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P180,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18090,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",18090,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-007836",null,"Active (Above Ground)","Historian (Stage 2)","Treatment","Process",null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P181,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-004497",null,"Active (Above Ground)","Kowa Street Inline Chlorine Analyser","Treatment","Process",null,null,null,0,16080.000000000002,null,{"$f":"IF(M182=\"\",1,VLOOKUP(M182,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},16080.000000000002,null,null,{"$f":"IF(P182=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P182,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P182,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16080.000000000002,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16080.000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-004492",null,"Active (Above Ground)","Kowa Street Scada and Telemetry - Stage 2","Treatment","Telemetery Equipment",null,null,null,0,241200,null,{"$f":"IF(M183=\"\",1,VLOOKUP(M183,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},241200,null,null,{"$f":"IF(P183=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P183,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P183,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},241200,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",241200,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-004501",null,"Passive (Below Ground)","Mains - Catherine Atherton Drive - Mareeba","Reticulation","Pipe Network",null,null,null,0,71755.56252703174,null,{"$f":"IF(M184=\"\",1,VLOOKUP(M184,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},71755.56252703174,null,null,{"$f":"IF(P184=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P184,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P184,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},71755.56252703174,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",71755.56252703174,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-004494",null,"Active (Above Ground)","Kuranda Heights Road Inline Chlorine Analysers","Treatment","Process",null,null,null,0,33500,null,{"$f":"IF(M185=\"\",1,VLOOKUP(M185,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},33500,null,null,{"$f":"IF(P185=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P185,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P185,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33500,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",33500,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002986",null,"Passive (Below Ground)","Hopkins Avenue 179 - 602","Reticulation","Pipe Network",null,null,null,0,68324.702994782769,null,{"$f":"IF(M186=\"\",1,VLOOKUP(M186,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},68324.702994782769,null,null,{"$f":"IF(P186=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P186,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P186,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},68324.702994782769,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",68324.702994782769,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-004491",null,"Active (Above Ground)","Kuranda Heights Road Scada and Telemetry - Stage 2","Treatment","Process",null,null,null,0,60300,null,{"$f":"IF(M187=\"\",1,VLOOKUP(M187,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},60300,null,null,{"$f":"IF(P187=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P187,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P187,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60300,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",60300,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-004668",null,"Active (Above Ground)","Kuranda SCADA - Additions to outstations and server room work","Treatment","Process",null,null,null,0,46900,null,{"$f":"IF(M188=\"\",1,VLOOKUP(M188,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},46900,null,null,{"$f":"IF(P188=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P188,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P188,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46900,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",46900,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002531",null,"Passive (Below Ground)","Rankin St 170 - 169","Reticulation","Pipe Network",null,null,null,0,64125.537459294719,null,{"$f":"IF(M189=\"\",1,VLOOKUP(M189,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},64125.537459294719,null,null,{"$f":"IF(P189=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P189,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P189,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},64125.537459294719,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",64125.537459294719,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003952",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Process",null,null,null,0,87100,null,{"$f":"IF(M190=\"\",1,VLOOKUP(M190,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},87100,null,null,{"$f":"IF(P190=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P190,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P190,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},87100,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",87100,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003953",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Process",null,null,null,0,113900,null,{"$f":"IF(M191=\"\",1,VLOOKUP(M191,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},113900,null,null,{"$f":"IF(P191=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P191,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P191,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},113900,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",113900,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003962",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Potable Water Treatment",null,null,null,0,48240,null,{"$f":"IF(M192=\"\",1,VLOOKUP(M192,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},48240,null,null,{"$f":"IF(P192=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P192,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P192,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},48240,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",48240,"","","","","","","",{"$f":"IF(BL192=\"\",\"\",(BL192/$CF192)*$V192)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003945",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Filtration",null,null,null,0,48240,null,{"$f":"IF(M193=\"\",1,VLOOKUP(M193,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},48240,null,null,{"$f":"IF(P193=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P193,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P193,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},48240,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",48240,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003947",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Chemical Dosing",null,null,null,0,16080.000000000002,null,{"$f":"IF(M194=\"\",1,VLOOKUP(M194,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},16080.000000000002,null,null,{"$f":"IF(P194=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P194,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P194,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16080.000000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",16080.000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003949",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Filtration",null,null,null,0,16080.000000000002,null,{"$f":"IF(M195=\"\",1,VLOOKUP(M195,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},16080.000000000002,null,null,{"$f":"IF(P195=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P195,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P195,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16080.000000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",16080.000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003956",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Preliminary Treatment",null,null,null,0,28810,null,{"$f":"IF(M196=\"\",1,VLOOKUP(M196,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},28810,null,null,{"$f":"IF(P196=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P196,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P196,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28810,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",28810,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003955",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Preliminary Treatment",null,null,null,0,100500,null,{"$f":"IF(M197=\"\",1,VLOOKUP(M197,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},100500,null,null,{"$f":"IF(P197=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P197,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P197,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},100500,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",100500,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003961",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Process",null,null,null,0,60300,null,{"$f":"IF(M198=\"\",1,VLOOKUP(M198,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},60300,null,null,{"$f":"IF(P198=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P198,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P198,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60300,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",60300,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003967",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Siteworks",null,null,null,0,32160.000000000004,null,{"$f":"IF(M199=\"\",1,VLOOKUP(M199,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},32160.000000000004,null,null,{"$f":"IF(P199=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P199,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P199,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32160.000000000004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",32160.000000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003954",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Process",null,null,null,0,46900,null,{"$f":"IF(M200=\"\",1,VLOOKUP(M200,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},46900,null,null,{"$f":"IF(P200=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P200,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P200,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46900,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",46900,"","","","","","",{"$f":"IF(BK200=\"\",\"\",(BK200/$CF200)*$V200)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003958",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Primary Sedimentation",null,null,null,0,46900,null,{"$f":"IF(M201=\"\",1,VLOOKUP(M201,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},46900,null,null,{"$f":"IF(P201=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P201,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P201,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46900,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,{"$f":"IF(BB201=\"\",\"\",(BB201/$CF201)*$V201)","v":""},"",46900,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003960",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Primary Sedimentation",null,null,null,0,46900,null,{"$f":"IF(M202=\"\",1,VLOOKUP(M202,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},46900,null,null,{"$f":"IF(P202=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P202,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P202,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46900,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",46900,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003969",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Filtration",null,null,null,0,361800,null,{"$f":"IF(M203=\"\",1,VLOOKUP(M203,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},361800,null,null,{"$f":"IF(P203=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P203,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P203,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},361800,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",361800,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB203=\"\",\"\",(CB203/$CF203)*$V203)","v":""},"","","",""]
[null,"WA-002025",null,"Passive (Below Ground)","Chewko Road 127 - 128","Reticulation","Pipe Network",null,null,null,0,36715.912245566382,null,{"$f":"IF(M204=\"\",1,VLOOKUP(M204,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},36715.912245566382,null,null,{"$f":"IF(P204=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P204,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P204,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36715.912245566382,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",36715.912245566382,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003564",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Primary Sedimentation",null,null,null,0,438850,null,{"$f":"IF(M205=\"\",1,VLOOKUP(M205,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},438850,null,null,{"$f":"IF(P205=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P205,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P205,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},438850,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",438850,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003970",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Filtration",null,null,null,0,60300,null,{"$f":"IF(M206=\"\",1,VLOOKUP(M206,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},60300,null,null,{"$f":"IF(P206=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P206,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P206,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60300,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",60300,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003951",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Process",null,null,null,{"$f":"IF(H207=TYPE1,VLOOKUP(J207,WaterUnitrates1,2,FALSE),IF(H207=TYPE2,VLOOKUP(J207,Unitrates2,2,FALSE),0))","v":0},33500,null,{"$f":"IF(M207=\"\",1,VLOOKUP(M207,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},33500,null,null,{"$f":"IF(P207=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P207,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P207,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33500,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",33500,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003963",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Process",null,null,null,0,87100,null,{"$f":"IF(M208=\"\",1,VLOOKUP(M208,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L208*N208","v":87100},null,null,{"$f":"IF(P208=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P208,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P208,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(R208=\"\",0,R208*10000*Q208)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O208+S208)*U208,0)","v":87100},null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",87100,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003959",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Primary Sedimentation",null,null,null,0,60300,null,{"$f":"IF(M209=\"\",1,VLOOKUP(M209,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},60300,null,null,{"$f":"IF(P209=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P209,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P209,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60300,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",60300,"","","","","","","","","","","","","","",{"$f":"IF(BS209=\"\",\"\",(BS209/$CF209)*$V209)","v":""},"","","","","","","","","","","","",""]
[null,"WA-003950",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Sedimentation",null,null,null,0,20100,null,{"$f":"IF(M210=\"\",1,VLOOKUP(M210,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P210=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P210,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P210,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BB210:CE210)","v":2242},null,"","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CH210:DK210)=V210,\"\",\"ERROR\")","v":""}]
[null,"WA-003946",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Siteworks",null,null,null,0,16080.000000000002,null,{"$f":"IF(M211=\"\",1,VLOOKUP(M211,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},16080.000000000002,null,null,{"$f":"IF(P211=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P211,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P211,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16080.000000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",16080.000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003964",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Process",null,null,null,0,46900,null,{"$f":"IF(M212=\"\",1,VLOOKUP(M212,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},46900,null,null,{"$f":"IF(P212=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P212,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P212,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46900,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W212=\"y\",BB$14,IF(AND(W212>0,W212<=1),W212*BB$14,\"\"))","v":""},{"$f":"IF(X212=\"y\",BC$14,IF(AND(X212>0,X212<=1),X212*BC$14,\"\"))","v":""},{"$f":"IF(Y212=\"y\",BD$14,IF(AND(Y212>0,Y212<=1),Y212*BD$14,\"\"))","v":2242},{"$f":"IF(Z212=\"y\",BE$14,IF(AND(Z212>0,Z212<=1),Z212*BE$14,\"\"))","v":""},{"$f":"IF(AA212=\"y\",BF$14,IF(AND(AA212>0,AA212<=1),AA212*BF$14,\"\"))","v":""},{"$f":"IF(AB212=\"y\",BG$14,IF(AND(AB212>0,AB212<=1),AB212*BG$14,\"\"))","v":""},{"$f":"IF(AC212=\"y\",BH$14,IF(AND(AC212>0,AC212<=1),AC212*BH$14,\"\"))","v":""},"",{"$f":"IF(AE212=\"y\",BJ$14,IF(AND(AE212>0,AE212<=1),AE212*BJ$14,\"\"))","v":""},{"$f":"IF(AF212=\"y\",BK$14,IF(AND(AF212>0,AF212<=1),AF212*BK$14,\"\"))","v":""},{"$f":"IF(AG212=\"y\",BL$14,IF(AND(AG212>0,AG212<=1),AG212*BL$14,\"\"))","v":""},{"$f":"IF(AH212=\"y\",BM$14,IF(AND(AH212>0,AH212<=1),AH212*BM$14,\"\"))","v":""},{"$f":"IF(AI212=\"y\",BN$14,IF(AND(AI212>0,AI212<=1),AI212*BN$14,\"\"))","v":""},{"$f":"IF(AJ212=\"y\",BO$14,IF(AND(AJ212>0,AJ212<=1),AJ212*BO$14,\"\"))","v":""},{"$f":"IF(AK212=\"y\",BP$14,IF(AND(AK212>0,AK212<=1),AK212*BP$14,\"\"))","v":""},{"$f":"IF(AL212=\"y\",BQ$14,IF(AND(AL212>0,AL212<=1),AL212*BQ$14,\"\"))","v":""},{"$f":"IF(AM212=\"y\",BR$14,IF(AND(AM212>0,AM212<=1),AM212*BR$14,\"\"))","v":""},{"$f":"IF(AN212=\"y\",BS$14,IF(AND(AN212>0,AN212<=1),AN212*BS$14,\"\"))","v":""},{"$f":"IF(AO212=\"y\",BT$14,IF(AND(AO212>0,AO212<=1),AO212*BT$14,\"\"))","v":""},{"$f":"IF(AP212=\"y\",BU$14,IF(AND(AP212>0,AP212<=1),AP212*BU$14,\"\"))","v":""},{"$f":"IF(AQ212=\"y\",BV$14,IF(AND(AQ212>0,AQ212<=1),AQ212*BV$14,\"\"))","v":""},{"$f":"IF(AR212=\"y\",BW$14,IF(AND(AR212>0,AR212<=1),AR212*BW$14,\"\"))","v":""},{"$f":"IF(AS212=\"y\",BX$14,IF(AND(AS212>0,AS212<=1),AS212*BX$14,\"\"))","v":""},{"$f":"IF(AT212=\"y\",BY$14,IF(AND(AT212>0,AT212<=1),AT212*BY$14,\"\"))","v":""},{"$f":"IF(AU212=\"y\",BZ$14,IF(AND(AU212>0,AU212<=1),AU212*BZ$14,\"\"))","v":""},{"$f":"IF(AV212=\"y\",CA$14,IF(AND(AV212>0,AV212<=1),AV212*CA$14,\"\"))","v":""},{"$f":"IF(AW212=\"y\",CB$14,IF(AND(AW212>0,AW212<=1),AW212*CB$14,\"\"))","v":""},{"$f":"IF(AX212=\"y\",CC$14,IF(AND(AX212>0,AX212<=1),AX212*CC$14,\"\"))","v":""},{"$f":"IF(AY212=\"y\",CD$14,IF(AND(AY212>0,AY212<=1),AY212*CD$14,\"\"))","v":""},{"$f":"IF(AZ212=\"y\",CE$14,IF(AND(AZ212>0,AZ212<=1),AZ212*CE$14,\"\"))","v":""},2242,null,"","",46900,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003966",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Siteworks",null,null,null,0,80400,null,{"$f":"IF(M213=\"\",1,VLOOKUP(M213,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},80400,null,null,{"$f":"IF(P213=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P213,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P213,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},80400,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",80400,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003948",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Siteworks",null,null,null,0,100500,null,{"$f":"IF(M214=\"\",1,VLOOKUP(M214,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},100500,null,null,{"$f":"IF(P214=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P214,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P214,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},100500,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",100500,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003965",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Siteworks",null,null,null,0,48240,null,{"$f":"IF(M215=\"\",1,VLOOKUP(M215,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},48240,null,null,{"$f":"IF(P215=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P215,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P215,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},48240,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","",{"$f":"IF(AD209=\"y\",BI$14,IF(AND(AD209>0,AD209<=1),AD209*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",48240,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002959",null,"Passive (Below Ground)","Constance St 314 - 311","Reticulation","Pipe Network",null,null,null,0,15460.954721363543,null,{"$f":"IF(M216=\"\",1,VLOOKUP(M216,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},15460.954721363543,null,null,{"$f":"IF(P216=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P216,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P216,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15460.954721363543,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",15460.954721363543,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-001956",null,"Passive (Below Ground)","Anzac Avenue 498 - 497","Reticulation","Pipe Network",null,null,null,0,14585.09778501359,null,{"$f":"IF(M217=\"\",1,VLOOKUP(M217,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},14585.09778501359,null,null,{"$f":"IF(P217=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P217,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P217,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14585.09778501359,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14585.09778501359,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002525",null,"Passive (Below Ground)","Rankin St 215 - 448","Reticulation","Pipe Network",null,null,null,0,12945.206941118075,null,{"$f":"IF(M218=\"\",1,VLOOKUP(M218,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},12945.206941118075,null,null,{"$f":"IF(P218=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P218,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P218,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12945.206941118075,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12945.206941118075,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003957",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Preliminary Treatment",null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P219,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003968",null,"Active (Above Ground)","Kuranda Water Treatment Plant","Treatment","Siteworks",null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P220,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-004500",null,"Active (Above Ground)","Kuranda Water Treatment Plant - Chemical Bund","Treatment","Siteworks",null,null,null,0,20100,null,{"$f":"IF(M221=\"\",1,VLOOKUP(M221,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P221=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P221,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P221,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003653",null,"Active (Above Ground)","Kuranda Water Treatment Plant - security fence","Treatment","Siteworks",null,null,null,0,46900,null,{"$f":"IF(M222=\"\",1,VLOOKUP(M222,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},46900,null,null,{"$f":"IF(P222=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P222,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P222,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46900,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",46900,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003971",null,"Active (Above Ground)","Kuranda Water Treatment Plant Backwash Settling Pond","Treatment","Filtration",null,null,null,0,100500,null,{"$f":"IF(M223=\"\",1,VLOOKUP(M223,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},100500,null,null,{"$f":"IF(P223=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P223,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P223,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},100500,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",100500,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003973",null,"Active (Above Ground)","Kuranda WTP Chemical Room","Treatment","Chemical Dosing",null,null,null,0,3350,null,{"$f":"IF(M224=\"\",1,VLOOKUP(M224,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},3350,null,null,{"$f":"IF(P224=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P224,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P224,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3350,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",3350,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003974",null,"Active (Above Ground)","Kuranda WTP Chemical Room","Treatment","Chemical Dosing",null,null,null,0,3350,null,{"$f":"IF(M225=\"\",1,VLOOKUP(M225,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},3350,null,null,{"$f":"IF(P225=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P225,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P225,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3350,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",3350,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003975",null,"Active (Above Ground)","Kuranda WTP Chemical Room","Treatment","Chemical Dosing",null,null,null,0,3350,null,{"$f":"IF(M226=\"\",1,VLOOKUP(M226,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},3350,null,null,{"$f":"IF(P226=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P226,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P226,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3350,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",3350,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003976",null,"Active (Above Ground)","Kuranda WTP Chemical Room","Treatment","Chemical Dosing",null,null,null,0,8710,null,{"$f":"IF(M227=\"\",1,VLOOKUP(M227,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},8710,null,null,{"$f":"IF(P227=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P227,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P227,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8710,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",8710,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003977",null,"Active (Above Ground)","Kuranda WTP Chemical Room","Treatment","Chemical Dosing",null,null,null,0,8710,null,{"$f":"IF(M228=\"\",1,VLOOKUP(M228,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},8710,null,null,{"$f":"IF(P228=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P228,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P228,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8710,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",8710,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003978",null,"Active (Above Ground)","Kuranda WTP Chemical Room","Treatment","Chemical Dosing",null,null,null,0,8710,null,{"$f":"IF(M229=\"\",1,VLOOKUP(M229,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},8710,null,null,{"$f":"IF(P229=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P229,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P229,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8710,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",8710,{"$f":"IF(BE229=\"\",\"\",(BE229/$CF229)*$V229)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003979",null,"Active (Above Ground)","Kuranda WTP Chemical Room","Treatment","Chemical Dosing",null,null,null,0,8710,null,{"$f":"IF(M230=\"\",1,VLOOKUP(M230,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},8710,null,null,{"$f":"IF(P230=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P230,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P230,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8710,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,{"$f":"IF(BB230=\"\",\"\",(BB230/$CF230)*$V230)","v":""},"",8710,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003972",null,"Active (Above Ground)","Kuranda WTP Chemical Room","Treatment","Chemical Dosing",null,null,null,0,20100,null,{"$f":"IF(M231=\"\",1,VLOOKUP(M231,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P231=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P231,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P231,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002215",null,"Passive (Below Ground)","Mammino St 41 - 39","Reticulation","Pipe Network",null,null,null,0,6978.035062276098,null,{"$f":"IF(M232=\"\",1,VLOOKUP(M232,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},6978.035062276098,null,null,{"$f":"IF(P232=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P232,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P232,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6978.035062276098,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",6978.035062276098,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003650",null,"Active (Above Ground)","Kuranda WTP Chemical Room","Treatment","Siteworks",null,null,null,0,30552.000000000004,null,{"$f":"IF(M233=\"\",1,VLOOKUP(M233,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},30552.000000000004,null,null,{"$f":"IF(P233=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P233,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P233,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30552.000000000004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",30552.000000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003980",null,"Active (Above Ground)","Kuranda WTP Clear Water Pump Station","Treatment","Clearwater Booster",null,null,null,0,44220,null,{"$f":"IF(M234=\"\",1,VLOOKUP(M234,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},44220,null,null,{"$f":"IF(P234=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P234,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P234,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44220,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",44220,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002211",null,"Passive (Below Ground)","Mammino St 43 - 40","Reticulation","Pipe Network",null,null,null,0,6640.4656956498729,null,{"$f":"IF(M235=\"\",1,VLOOKUP(M235,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},6640.4656956498729,null,null,{"$f":"IF(P235=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P235,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P235,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6640.4656956498729,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",6640.4656956498729,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003983",null,"Active (Above Ground)","Kuranda WTP Clear Water Pump Station","Treatment","Clearwater Booster",null,null,null,0,42880,null,{"$f":"IF(M236=\"\",1,VLOOKUP(M236,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},42880,null,null,{"$f":"IF(P236=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P236,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P236,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42880,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",42880,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002209",null,"Passive (Below Ground)","Mammino St 39 - 38","Reticulation","Pipe Network",null,null,null,0,5388.4083148595118,null,{"$f":"IF(M237=\"\",1,VLOOKUP(M237,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},5388.4083148595118,null,null,{"$f":"IF(P237=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P237,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P237,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5388.4083148595118,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",5388.4083148595118,"","","","","","","","","","","","","","","","",{"$f":"IF(BV237=\"\",\"\",(BV237/$CF237)*$V237)","v":""},"","","","","","","","","",""]
[null,"WA-002528",null,"Passive (Below Ground)","Rankin St 192 - 225","Reticulation","Pipe Network",null,null,null,0,4557.0813222198994,null,{"$f":"IF(M238=\"\",1,VLOOKUP(M238,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},4557.0813222198994,null,null,{"$f":"IF(P238=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P238,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P238,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4557.0813222198994,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",4557.0813222198994,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003981",null,"Active (Above Ground)","Kuranda WTP Clear Water Pump Station","Treatment","Clearwater Booster",null,null,null,0,20100,null,{"$f":"IF(M239=\"\",1,VLOOKUP(M239,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P239=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P239,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P239,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",20100,"","","","","","","","","","","","","","","","",{"$f":"IF(BU239=\"\",\"\",(BU239/$CF239)*$V239)","v":""},"","","","","","","","","","",""]
[null,"WA-003561",null,"Active (Above Ground)","Kuranda WTP Clear Water Pump Station","Treatment","Clearwater Booster",null,null,null,0,30552.000000000004,null,{"$f":"IF(M240=\"\",1,VLOOKUP(M240,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},30552.000000000004,null,null,{"$f":"IF(P240=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P240,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P240,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30552.000000000004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",30552.000000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003984",null,"Active (Above Ground)","Kuranda WTP Clear Water Pump Station","Treatment","Clearwater Booster",null,null,null,0,10050,null,{"$f":"IF(M241=\"\",1,VLOOKUP(M241,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},10050,null,null,{"$f":"IF(P241=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P241,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P241,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10050,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",10050,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003982",null,"Active (Above Ground)","Kuranda WTP Clear Water Pump Station","Treatment","Clearwater Booster",null,null,null,0,20100,null,{"$f":"IF(M242=\"\",1,VLOOKUP(M242,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P242=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P242,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P242,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003988",null,"Active (Above Ground)","Kuranda WTP Clear Water Tank","Treatment","Clearwater Storage",null,null,null,0,61125.339942365892,null,{"$f":"IF(M243=\"\",1,VLOOKUP(M243,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},61125.339942365892,null,null,{"$f":"IF(P243=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P243,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P243,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},61125.339942365892,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",61125.339942365892,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003985",null,"Active (Above Ground)","Kuranda WTP Clear Water Tank","Treatment","Clearwater Storage",null,null,null,0,20100,null,{"$f":"IF(M244=\"\",1,VLOOKUP(M244,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P244=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P244,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P244,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003563",null,"Active (Above Ground)","Kuranda WTP Clear Water Tank","Treatment","Clearwater Storage",null,null,null,0,230883.91023055653,null,{"$f":"IF(M245=\"\",1,VLOOKUP(M245,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},230883.91023055653,null,null,{"$f":"IF(P245=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P245,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P245,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},230883.91023055653,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",230883.91023055653,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003986",null,"Active (Above Ground)","Kuranda WTP Clear Water Tank","Treatment","Clearwater Storage",null,null,null,0,33500,null,{"$f":"IF(M246=\"\",1,VLOOKUP(M246,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},33500,null,null,{"$f":"IF(P246=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P246,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P246,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33500,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",33500,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003987",null,"Active (Above Ground)","Kuranda WTP Clear Water Tank","Treatment","Clearwater Storage",null,null,null,0,46900,null,{"$f":"IF(M247=\"\",1,VLOOKUP(M247,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},46900,null,null,{"$f":"IF(P247=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P247,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P247,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46900,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",46900,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003989",null,"Active (Above Ground)","Kuranda WTP Clear Water Tank","Treatment","Clearwater Storage",null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P248,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002513",null,"Passive (Below Ground)","Jasper St 184 - 544","Reticulation","Pipe Network",null,null,null,0,3285.320715296838,null,{"$f":"IF(M249=\"\",1,VLOOKUP(M249,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},3285.320715296838,null,null,{"$f":"IF(P249=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P249,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P249,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3285.320715296838,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",3285.320715296838,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003990",null,"Active (Above Ground)","Kuranda WTP generator shed","Treatment","Process",null,null,null,0,46900,null,{"$f":"IF(M250=\"\",1,VLOOKUP(M250,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},46900,null,null,{"$f":"IF(P250=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P250,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P250,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46900,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",46900,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003562",null,"Active (Above Ground)","Kuranda WTP generator shed","Treatment","Siteworks",null,null,null,0,23919,null,{"$f":"IF(M251=\"\",1,VLOOKUP(M251,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},23919,null,null,{"$f":"IF(P251=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P251,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P251,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23919,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",23919,"","","","","","","","","","","","","",{"$f":"IF(BR251=\"\",\"\",(BR251/$CF251)*$V251)","v":""},"","","","","","","","","","","","","",""]
[null,"WA-003038",null,"Active (Above Ground)","Mareeba Holding Lagoon Stabilisation","Treatment",null,null,null,null,0,33500,null,{"$f":"IF(M252=\"\",1,VLOOKUP(M252,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},33500,null,null,{"$f":"IF(P252=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P252,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P252,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33500,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",33500,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002553",null,"Passive (Below Ground)","Mammino St 45 - 510","Reticulation","Pipe Network",null,null,null,0,2738.8426308726507,null,{"$f":"IF(M253=\"\",1,VLOOKUP(M253,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2738.8426308726507,null,null,{"$f":"IF(P253=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P253,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P253,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2738.8426308726507,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",2738.8426308726507,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003645",null,"Active (Above Ground)","Mareeba telemetry equipment SCADA & PLC","Treatment","Potable Water Supply",null,null,null,0,241200,null,{"$f":"IF(M254=\"\",1,VLOOKUP(M254,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},241200,null,null,{"$f":"IF(P254=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P254,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P254,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},241200,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",241200,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-004665",null,"Active (Above Ground)","Mareeba Water SCADA Additions","Treatment","Telemetery Equipment",null,null,null,0,0,null,{"$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$8=\"Location\",VLOOKUP(P255,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003991",null,"Active (Above Ground)","Mareeba WTP","Treatment","Chemical Dosing",null,null,null,0,0,null,{"$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$8=\"Location\",VLOOKUP(P256,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003992",null,"Active (Above Ground)","Mareeba WTP","Treatment","Backwash",null,null,null,0,20100,null,{"$f":"IF(M257=\"\",1,VLOOKUP(M257,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P257=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P257,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P257,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003994",null,"Active (Above Ground)","Mareeba WTP","Treatment","Backwash",null,null,null,0,10050,null,{"$f":"IF(M258=\"\",1,VLOOKUP(M258,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},10050,null,null,{"$f":"IF(P258=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P258,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P258,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10050,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10050,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003993",null,"Active (Above Ground)","Mareeba WTP","Treatment","Backwash",null,null,null,0,13400,null,{"$f":"IF(M259=\"\",1,VLOOKUP(M259,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},13400,null,null,{"$f":"IF(P259=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P259,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P259,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13400,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13400,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003995",null,"Active (Above Ground)","Mareeba WTP","Treatment","Backwash",null,null,null,0,20100,null,{"$f":"IF(M260=\"\",1,VLOOKUP(M260,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P260=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P260,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P260,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-004496",null,"Active (Above Ground)","Mason Road Inline Chlorine Analyser","Treatment","Chemical Dosing",null,null,null,0,20100,null,{"$f":"IF(M261=\"\",1,VLOOKUP(M261,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20100,null,null,{"$f":"IF(P261=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P261,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P261,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20100,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",20100,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-004042",null,"Active (Above Ground)","MWT Upgrade stair access to clarifiers","Treatment","Preliminary Treatment",null,null,null,0,46900,null,{"$f":"IF(M262=\"\",1,VLOOKUP(M262,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},46900,null,null,{"$f":"IF(P262=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P262,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P262,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46900,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",46900,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003386",null,"Active (Above Ground)","MWTP Automation Backwash","Treatment","Backwash",null,null,null,0,87100,null,{"$f":"IF(M263=\"\",1,VLOOKUP(M263,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},87100,null,null,{"$f":"IF(P263=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P263,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P263,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},87100,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",87100,"","","","","","","","","",{"$f":"IF(BO263=\"\",\"\",(BO263/$CF263)*$V263)","v":""},"","","","","","","","","","","","","","","","",""]
[null,"WA-003636",null,"Active (Above Ground)","Office/Lab WTP Kuranda","Treatment","Siteworks",null,null,null,0,222976,null,{"$f":"IF(M264=\"\",1,VLOOKUP(M264,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},222976,null,null,{"$f":"IF(P264=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P264,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P264,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},222976,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,{"$f":"IF(BB264=\"\",\"\",(BB264/$CF264)*$V264)","v":""},"",222976,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-004493",null,"Active (Above Ground)","Rankin Street Scada and Telemetry - Stage 2","Treatment","Telemetery Equipment",null,null,null,0,201000,null,{"$f":"IF(M265=\"\",1,VLOOKUP(M265,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},201000,null,null,{"$f":"IF(P265=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P265,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P265,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},201000,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",201000,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002508",null,"Passive (Below Ground)","Hopkins Avenue 169 - 173","Reticulation","Pipe Network",null,null,null,0,939.92723977667072,null,{"$f":"IF(M266=\"\",1,VLOOKUP(M266,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},939.92723977667072,null,null,{"$f":"IF(P266=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P266,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P266,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},939.92723977667072,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",939.92723977667072,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE266=\"\",\"\",(CE266/$CF266)*$V266)","v":""},""]
[null,"WA-003692",null,"Active (Above Ground)","Variable Speed Drives for High lift pumps","Treatment","Clearwater Transfer",null,null,null,0,100500,null,{"$f":"IF(M267=\"\",1,VLOOKUP(M267,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},100500,null,null,{"$f":"IF(P267=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P267,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P267,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},100500,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",100500,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002497",null,"Passive (Below Ground)","Byrnes St 550 - 232","Reticulation","Pipe Network",null,null,null,0,904.67881700791168,null,{"$f":"IF(M268=\"\",1,VLOOKUP(M268,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},904.67881700791168,null,null,{"$f":"IF(P268=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P268,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P268,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},904.67881700791168,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",904.67881700791168,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002510",null,"Passive (Below Ground)","Jasper St 184 - 191","Reticulation","Pipe Network",null,null,null,0,755.29454231939042,null,{"$f":"IF(M269=\"\",1,VLOOKUP(M269,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},755.29454231939042,null,null,{"$f":"IF(P269=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P269,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P269,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},755.29454231939042,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",755.29454231939042,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002534",null,"Passive (Below Ground)","Rankin St 155 - 163","Reticulation","Pipe Network",null,null,null,0,716.49457724086949,null,{"$f":"IF(M270=\"\",1,VLOOKUP(M270,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},716.49457724086949,null,null,{"$f":"IF(P270=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P270,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P270,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},716.49457724086949,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",716.49457724086949,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002647",null,"Passive (Below Ground)","Mammino St 574 - 447","Reticulation","Pipe Network",null,null,null,{"$f":"IF(H271=TYPE1,VLOOKUP(J271,WaterUnitrates1,2,FALSE),IF(H271=TYPE2,VLOOKUP(J271,Unitrates2,2,FALSE),0))","v":0},545.198723492564,null,{"$f":"IF(M271=\"\",1,VLOOKUP(M271,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},545.198723492564,null,null,{"$f":"IF(P271=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P271,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P271,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},545.198723492564,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",545.198723492564,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-002526",null,"Passive (Below Ground)","Rankin St 204 - 215","Reticulation","Pipe Network",null,null,null,0,215.42819569443392,null,{"$f":"IF(M272=\"\",1,VLOOKUP(M272,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L272*N272","v":215.42819569443392},null,null,{"$f":"IF(P272=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P272,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P272,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(R272=\"\",0,R272*10000*Q272)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O272+S272)*U272,0)","v":215.42819569443392},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",215.42819569443392,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-001955",null,"Passive (Below Ground)","Anzac Avenue 497 - 599","Reticulation","Pipe Network",null,null,null,0,238.49654546268215,null,{"$f":"IF(M273=\"\",1,VLOOKUP(M273,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},238.49654546268215,null,null,{"$f":"IF(P273=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P273,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P273,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},238.49654546268215,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",238.49654546268215,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003640",null,"Active (Above Ground)","Waterboard Office/Store","Treatment","Siteworks",null,null,null,0,603000,null,{"$f":"IF(M274=\"\",1,VLOOKUP(M274,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},603000,null,null,{"$f":"IF(P274=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P274,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P274,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},603000,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BB274:CE274)","v":10371},null,"","","",603000,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CH274:DK274)=V274,\"\",\"ERROR\")","v":""}]
[null,"WA-001954",null,"Passive (Below Ground)","Anzac Avenue 470 - 10","Reticulation","Pipe Network",null,null,null,0,197.43726061038254,null,{"$f":"IF(M275=\"\",1,VLOOKUP(M275,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},197.43726061038254,null,null,{"$f":"IF(P275=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P275,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P275,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},197.43726061038254,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",197.43726061038254,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY275=\"\",\"\",(BY275/$CF275)*$V275)","v":""},"","","","","","",""]
[null,"WA-002858",null,"Passive (Below Ground)","Anzac Avenue 340 - 341","Reticulation","Pipe Network",null,null,null,0,186.53556766688013,null,{"$f":"IF(M276=\"\",1,VLOOKUP(M276,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},186.53556766688013,null,null,{"$f":"IF(P276=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P276,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P276,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},186.53556766688013,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W276=\"y\",BB$14,IF(AND(W276>0,W276<=1),W276*BB$14,\"\"))","v":""},{"$f":"IF(X276=\"y\",BC$14,IF(AND(X276>0,X276<=1),X276*BC$14,\"\"))","v":""},{"$f":"IF(Y276=\"y\",BD$14,IF(AND(Y276>0,Y276<=1),Y276*BD$14,\"\"))","v":""},{"$f":"IF(Z276=\"y\",BE$14,IF(AND(Z276>0,Z276<=1),Z276*BE$14,\"\"))","v":10371},{"$f":"IF(AA276=\"y\",BF$14,IF(AND(AA276>0,AA276<=1),AA276*BF$14,\"\"))","v":""},{"$f":"IF(AB276=\"y\",BG$14,IF(AND(AB276>0,AB276<=1),AB276*BG$14,\"\"))","v":""},{"$f":"IF(AC276=\"y\",BH$14,IF(AND(AC276>0,AC276<=1),AC276*BH$14,\"\"))","v":""},"",{"$f":"IF(AE276=\"y\",BJ$14,IF(AND(AE276>0,AE276<=1),AE276*BJ$14,\"\"))","v":""},{"$f":"IF(AF276=\"y\",BK$14,IF(AND(AF276>0,AF276<=1),AF276*BK$14,\"\"))","v":""},{"$f":"IF(AG276=\"y\",BL$14,IF(AND(AG276>0,AG276<=1),AG276*BL$14,\"\"))","v":""},{"$f":"IF(AH276=\"y\",BM$14,IF(AND(AH276>0,AH276<=1),AH276*BM$14,\"\"))","v":""},{"$f":"IF(AI276=\"y\",BN$14,IF(AND(AI276>0,AI276<=1),AI276*BN$14,\"\"))","v":""},{"$f":"IF(AJ276=\"y\",BO$14,IF(AND(AJ276>0,AJ276<=1),AJ276*BO$14,\"\"))","v":""},{"$f":"IF(AK276=\"y\",BP$14,IF(AND(AK276>0,AK276<=1),AK276*BP$14,\"\"))","v":""},{"$f":"IF(AL276=\"y\",BQ$14,IF(AND(AL276>0,AL276<=1),AL276*BQ$14,\"\"))","v":""},{"$f":"IF(AM276=\"y\",BR$14,IF(AND(AM276>0,AM276<=1),AM276*BR$14,\"\"))","v":""},{"$f":"IF(AN276=\"y\",BS$14,IF(AND(AN276>0,AN276<=1),AN276*BS$14,\"\"))","v":""},{"$f":"IF(AO276=\"y\",BT$14,IF(AND(AO276>0,AO276<=1),AO276*BT$14,\"\"))","v":""},{"$f":"IF(AP276=\"y\",BU$14,IF(AND(AP276>0,AP276<=1),AP276*BU$14,\"\"))","v":""},{"$f":"IF(AQ276=\"y\",BV$14,IF(AND(AQ276>0,AQ276<=1),AQ276*BV$14,\"\"))","v":""},{"$f":"IF(AR276=\"y\",BW$14,IF(AND(AR276>0,AR276<=1),AR276*BW$14,\"\"))","v":""},{"$f":"IF(AS276=\"y\",BX$14,IF(AND(AS276>0,AS276<=1),AS276*BX$14,\"\"))","v":""},{"$f":"IF(AT276=\"y\",BY$14,IF(AND(AT276>0,AT276<=1),AT276*BY$14,\"\"))","v":""},{"$f":"IF(AU276=\"y\",BZ$14,IF(AND(AU276>0,AU276<=1),AU276*BZ$14,\"\"))","v":""},{"$f":"IF(AV276=\"y\",CA$14,IF(AND(AV276>0,AV276<=1),AV276*CA$14,\"\"))","v":""},{"$f":"IF(AW276=\"y\",CB$14,IF(AND(AW276>0,AW276<=1),AW276*CB$14,\"\"))","v":""},{"$f":"IF(AX276=\"y\",CC$14,IF(AND(AX276>0,AX276<=1),AX276*CC$14,\"\"))","v":""},{"$f":"IF(AY276=\"y\",CD$14,IF(AND(AY276>0,AY276<=1),AY276*CD$14,\"\"))","v":""},{"$f":"IF(AZ276=\"y\",CE$14,IF(AND(AZ276>0,AZ276<=1),AZ276*CE$14,\"\"))","v":""},10371,null,"","","",186.53556766688013,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WA-003633",null,"Active (Above Ground)","WTP Garden Sheds Kuranda","Treatment","Process",null,null,null,0,10050,null,{"$f":"IF(M277=\"\",1,VLOOKUP(M277,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},10050,null,null,{"$f":"IF(P277=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P277,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P277,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10050,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",10050,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P278,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P279,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AD273=\"y\",BI$14,IF(AND(AD273>0,AD273<=1),AD273*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P280,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P281,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P282,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P283,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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(BJ283=\"\",\"\",(BJ283/$CF283)*$V283)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,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$8=\"Location\",VLOOKUP(P284,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AD284=\"y\",BI$14,IF(AND(AD284>0,AD284<=1),AD284*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BB284=\"\",\"\",(BB284/$CF284)*$V284)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,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$8=\"Location\",VLOOKUP(P285,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P286,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P287,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P288,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P289,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P290,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P291,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P292,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P293,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P294,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P295,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P296,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P297,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P298,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P299,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P300,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P301,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P302,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P303,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P304,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P305,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P306,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P307,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P308,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P309,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P310,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P311,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P312,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P313,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P314,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P315,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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(BI315=\"\",\"\",(BI315/$CF315)*$V315)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,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$8=\"Location\",VLOOKUP(P316,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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(BB316=\"\",\"\",(BB316/$CF316)*$V316)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,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$8=\"Location\",VLOOKUP(P317,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB317=\"\",\"\",(CB317/$CF317)*$V317)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,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$8=\"Location\",VLOOKUP(P318,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P319,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P320,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P321,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P322,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P323,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BS323=\"\",\"\",(BS323/$CF323)*$V323)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,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$8=\"Location\",VLOOKUP(P324,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P325,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P326,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P327,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P328,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P329,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BO329=\"\",\"\",(BO329/$CF329)*$V329)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,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$8=\"Location\",VLOOKUP(P330,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P331,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P332,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P333,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P334,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H335=TYPE1,VLOOKUP(J335,WaterUnitrates1,2,FALSE),IF(H335=TYPE2,VLOOKUP(J335,Unitrates2,2,FALSE),0))","v":0},null,null,{"$f":"IF(M335=\"\",1,VLOOKUP(M335,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P335=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P335,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P335,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M336=\"\",1,VLOOKUP(M336,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L336*N336","v":0},null,null,{"$f":"IF(P336=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P336,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P336,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(R336=\"\",0,R336*10000*Q336)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O336+S336)*U336,0)","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,null,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$8=\"Location\",VLOOKUP(P337,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P338,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BB338:CE338)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CH338:DK338)=V338,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P339,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P340,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W340=\"y\",BB$14,IF(AND(W340>0,W340<=1),W340*BB$14,\"\"))","v":""},{"$f":"IF(X340=\"y\",BC$14,IF(AND(X340>0,X340<=1),X340*BC$14,\"\"))","v":""},{"$f":"IF(Y340=\"y\",BD$14,IF(AND(Y340>0,Y340<=1),Y340*BD$14,\"\"))","v":""},{"$f":"IF(Z340=\"y\",BE$14,IF(AND(Z340>0,Z340<=1),Z340*BE$14,\"\"))","v":""},{"$f":"IF(AA340=\"y\",BF$14,IF(AND(AA340>0,AA340<=1),AA340*BF$14,\"\"))","v":""},{"$f":"IF(AB340=\"y\",BG$14,IF(AND(AB340>0,AB340<=1),AB340*BG$14,\"\"))","v":""},{"$f":"IF(AC340=\"y\",BH$14,IF(AND(AC340>0,AC340<=1),AC340*BH$14,\"\"))","v":""},{"$f":"IF(AD340=\"y\",BI$14,IF(AND(AD340>0,AD340<=1),AD340*BI$14,\"\"))","v":""},{"$f":"IF(AE340=\"y\",BJ$14,IF(AND(AE340>0,AE340<=1),AE340*BJ$14,\"\"))","v":""},{"$f":"IF(AF340=\"y\",BK$14,IF(AND(AF340>0,AF340<=1),AF340*BK$14,\"\"))","v":""},{"$f":"IF(AG340=\"y\",BL$14,IF(AND(AG340>0,AG340<=1),AG340*BL$14,\"\"))","v":""},{"$f":"IF(AH340=\"y\",BM$14,IF(AND(AH340>0,AH340<=1),AH340*BM$14,\"\"))","v":""},{"$f":"IF(AI340=\"y\",BN$14,IF(AND(AI340>0,AI340<=1),AI340*BN$14,\"\"))","v":""},{"$f":"IF(AJ340=\"y\",BO$14,IF(AND(AJ340>0,AJ340<=1),AJ340*BO$14,\"\"))","v":""},{"$f":"IF(AK340=\"y\",BP$14,IF(AND(AK340>0,AK340<=1),AK340*BP$14,\"\"))","v":""},{"$f":"IF(AL340=\"y\",BQ$14,IF(AND(AL340>0,AL340<=1),AL340*BQ$14,\"\"))","v":""},{"$f":"IF(AM340=\"y\",BR$14,IF(AND(AM340>0,AM340<=1),AM340*BR$14,\"\"))","v":""},{"$f":"IF(AN340=\"y\",BS$14,IF(AND(AN340>0,AN340<=1),AN340*BS$14,\"\"))","v":""},{"$f":"IF(AO340=\"y\",BT$14,IF(AND(AO340>0,AO340<=1),AO340*BT$14,\"\"))","v":""},{"$f":"IF(AP340=\"y\",BU$14,IF(AND(AP340>0,AP340<=1),AP340*BU$14,\"\"))","v":""},{"$f":"IF(AQ340=\"y\",BV$14,IF(AND(AQ340>0,AQ340<=1),AQ340*BV$14,\"\"))","v":""},{"$f":"IF(AR340=\"y\",BW$14,IF(AND(AR340>0,AR340<=1),AR340*BW$14,\"\"))","v":""},{"$f":"IF(AS340=\"y\",BX$14,IF(AND(AS340>0,AS340<=1),AS340*BX$14,\"\"))","v":""},{"$f":"IF(AT340=\"y\",BY$14,IF(AND(AT340>0,AT340<=1),AT340*BY$14,\"\"))","v":""},{"$f":"IF(AU340=\"y\",BZ$14,IF(AND(AU340>0,AU340<=1),AU340*BZ$14,\"\"))","v":""},{"$f":"IF(AV340=\"y\",CA$14,IF(AND(AV340>0,AV340<=1),AV340*CA$14,\"\"))","v":""},{"$f":"IF(AW340=\"y\",CB$14,IF(AND(AW340>0,AW340<=1),AW340*CB$14,\"\"))","v":""},{"$f":"IF(AX340=\"y\",CC$14,IF(AND(AX340>0,AX340<=1),AX340*CC$14,\"\"))","v":""},{"$f":"IF(AY340=\"y\",CD$14,IF(AND(AY340>0,AY340<=1),AY340*CD$14,\"\"))","v":""},{"$f":"IF(AZ340=\"y\",CE$14,IF(AND(AZ340>0,AZ340<=1),AZ340*CE$14,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P341,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P342,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P343,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P344,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P345,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P346,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P347,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P348,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P349,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P350,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P351,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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(BV351=\"\",\"\",(BV351/$CF351)*$V351)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,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$8=\"Location\",VLOOKUP(P352,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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(BE352=\"\",\"\",(BE352/$CF352)*$V352)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,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$8=\"Location\",VLOOKUP(P353,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BB353=\"\",\"\",(BB353/$CF353)*$V353)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,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$8=\"Location\",VLOOKUP(P354,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P355,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P356,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P357,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P358,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P359,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P360,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P361,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P362,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P363,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P364,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P365,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P366,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P367,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P368,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P369,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P370,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P371,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P372,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P373,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P374,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P375,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BQ375=\"\",\"\",(BQ375/$CF375)*$V375)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,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$8=\"Location\",VLOOKUP(P376,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P377,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P378,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P379,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P380,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P381,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P382,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P383,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P384,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P385,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P386,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BH386=\"\",\"\",(BH386/$CF386)*$V386)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,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$8=\"Location\",VLOOKUP(P387,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P388,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA388=\"\",\"\",(CA388/$CF388)*$V388)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,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$8=\"Location\",VLOOKUP(P389,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P390,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P391,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P392,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P393,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P394,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P395,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P396,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P397,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$8=\"Location\",VLOOKUP(P398,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H399=TYPE1,VLOOKUP(J399,WaterUnitrates1,2,FALSE),IF(H399=TYPE2,VLOOKUP(J399,Unitrates2,2,FALSE),0))","v":0},null,null,{"$f":"IF(M399=\"\",1,VLOOKUP(M399,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P399=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P399,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P399,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M400=\"\",1,VLOOKUP(M400,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L400*N400","v":0},null,null,{"$f":"IF(P400=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P400,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P400,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(R400=\"\",0,R400*10000*Q400)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T400,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O400+S400)*U400,0)","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,null,null,{"$f":"IF(M401=\"\",1,VLOOKUP(M401,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P401=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P401,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P401,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T401,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H402=TYPE1,VLOOKUP(J402,WaterUnitrates1,2,FALSE),IF(H402=TYPE2,VLOOKUP(J402,Unitrates2,2,FALSE),0))","v":0},null,null,{"$f":"IF(M402=\"\",1,VLOOKUP(M402,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L402*N402","v":0},null,null,{"$f":"IF(P402=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P402,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P402,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(R402=\"\",0,R402*10000*Q402)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T402,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O402+S402)*U402,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M403=\"\",1,VLOOKUP(M403,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P403=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P403,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P403,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T403,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M404=\"\",1,VLOOKUP(M404,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P404=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P404,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P404,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T404,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M405=\"\",1,VLOOKUP(M405,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P405=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P405,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P405,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T405,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M406=\"\",1,VLOOKUP(M406,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P406=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P406,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P406,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T406,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M407=\"\",1,VLOOKUP(M407,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P407=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P407,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P407,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T407,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M408=\"\",1,VLOOKUP(M408,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P408=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P408,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P408,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T408,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M409=\"\",1,VLOOKUP(M409,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P409=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P409,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P409,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T409,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M410=\"\",1,VLOOKUP(M410,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P410=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P410,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P410,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T410,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M411=\"\",1,VLOOKUP(M411,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P411=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P411,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P411,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T411,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M412=\"\",1,VLOOKUP(M412,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P412=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P412,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P412,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T412,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M413=\"\",1,VLOOKUP(M413,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P413=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P413,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P413,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T413,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M414=\"\",1,VLOOKUP(M414,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P414=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P414,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P414,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T414,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M415=\"\",1,VLOOKUP(M415,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P415=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P415,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P415,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T415,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M416=\"\",1,VLOOKUP(M416,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P416=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P416,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P416,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T416,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M417=\"\",1,VLOOKUP(M417,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P417=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P417,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P417,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T417,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M418=\"\",1,VLOOKUP(M418,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P418=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P418,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P418,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T418,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M419=\"\",1,VLOOKUP(M419,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P419=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P419,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P419,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T419,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M420=\"\",1,VLOOKUP(M420,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P420=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P420,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P420,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T420,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M421=\"\",1,VLOOKUP(M421,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P421=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P421,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P421,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T421,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M422=\"\",1,VLOOKUP(M422,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P422=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P422,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P422,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T422,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M423=\"\",1,VLOOKUP(M423,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P423=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P423,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P423,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T423,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M424=\"\",1,VLOOKUP(M424,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P424=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P424,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P424,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T424,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M425=\"\",1,VLOOKUP(M425,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P425=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P425,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P425,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T425,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M426=\"\",1,VLOOKUP(M426,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P426=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P426,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P426,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T426,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M427=\"\",1,VLOOKUP(M427,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P427=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P427,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P427,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T427,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M428=\"\",1,VLOOKUP(M428,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P428=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P428,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P428,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T428,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M429=\"\",1,VLOOKUP(M429,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P429=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P429,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P429,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T429,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M430=\"\",1,VLOOKUP(M430,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P430=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P430,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P430,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T430,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M431=\"\",1,VLOOKUP(M431,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P431=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P431,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P431,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T431,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M432=\"\",1,VLOOKUP(M432,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P432=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P432,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P432,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T432,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M433=\"\",1,VLOOKUP(M433,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P433=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P433,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P433,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T433,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M434=\"\",1,VLOOKUP(M434,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P434=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P434,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P434,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T434,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M435=\"\",1,VLOOKUP(M435,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P435=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P435,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P435,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T435,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M436=\"\",1,VLOOKUP(M436,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P436=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P436,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P436,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T436,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M437=\"\",1,VLOOKUP(M437,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P437=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P437,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P437,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T437,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M438=\"\",1,VLOOKUP(M438,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P438=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P438,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P438,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T438,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M439=\"\",1,VLOOKUP(M439,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P439=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P439,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P439,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T439,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M440=\"\",1,VLOOKUP(M440,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P440=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P440,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P440,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T440,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M441=\"\",1,VLOOKUP(M441,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P441=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P441,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P441,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T441,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M442=\"\",1,VLOOKUP(M442,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P442=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P442,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P442,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T442,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M443=\"\",1,VLOOKUP(M443,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P443=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P443,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P443,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T443,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M444=\"\",1,VLOOKUP(M444,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P444=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P444,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P444,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T444,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M445=\"\",1,VLOOKUP(M445,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P445=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P445,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P445,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T445,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M446=\"\",1,VLOOKUP(M446,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P446=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P446,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P446,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T446,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M447=\"\",1,VLOOKUP(M447,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P447=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P447,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P447,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T447,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M448=\"\",1,VLOOKUP(M448,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P448=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P448,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P448,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T448,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M449=\"\",1,VLOOKUP(M449,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P449=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P449,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P449,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T449,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M450=\"\",1,VLOOKUP(M450,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P450=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P450,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P450,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T450,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M451=\"\",1,VLOOKUP(M451,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P451=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P451,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P451,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T451,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M452=\"\",1,VLOOKUP(M452,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P452=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P452,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P452,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T452,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M453=\"\",1,VLOOKUP(M453,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P453=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P453,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P453,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T453,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M454=\"\",1,VLOOKUP(M454,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P454=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P454,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P454,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T454,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M455=\"\",1,VLOOKUP(M455,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P455=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P455,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P455,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T455,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M456=\"\",1,VLOOKUP(M456,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P456=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P456,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P456,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T456,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M457=\"\",1,VLOOKUP(M457,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P457=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P457,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P457,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T457,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M458=\"\",1,VLOOKUP(M458,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P458=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P458,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P458,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T458,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M459=\"\",1,VLOOKUP(M459,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P459=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P459,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P459,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T459,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M460=\"\",1,VLOOKUP(M460,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P460=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P460,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P460,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T460,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M461=\"\",1,VLOOKUP(M461,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P461=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P461,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P461,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T461,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M462=\"\",1,VLOOKUP(M462,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P462=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P462,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P462,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T462,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M463=\"\",1,VLOOKUP(M463,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P463=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P463,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P463,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T463,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M464=\"\",1,VLOOKUP(M464,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P464=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P464,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P464,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T464,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M465=\"\",1,VLOOKUP(M465,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P465=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P465,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P465,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T465,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H466=TYPE1,VLOOKUP(J466,WaterUnitrates1,2,FALSE),IF(H466=TYPE2,VLOOKUP(J466,Unitrates2,2,FALSE),0))","v":0},null,null,{"$f":"IF(M466=\"\",1,VLOOKUP(M466,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L466*N466","v":0},null,null,{"$f":"IF(P466=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P466,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P466,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(R466=\"\",0,R466*10000*Q466)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T466,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O466+S466)*U466,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M467=\"\",1,VLOOKUP(M467,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P467=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P467,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P467,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T467,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M468=\"\",1,VLOOKUP(M468,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P468=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P468,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P468,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T468,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M469=\"\",1,VLOOKUP(M469,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P469=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P469,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P469,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T469,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M470=\"\",1,VLOOKUP(M470,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P470=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P470,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P470,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T470,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M471=\"\",1,VLOOKUP(M471,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P471=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P471,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P471,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T471,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M472=\"\",1,VLOOKUP(M472,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P472=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P472,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P472,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T472,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M473=\"\",1,VLOOKUP(M473,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P473=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P473,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P473,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T473,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M474=\"\",1,VLOOKUP(M474,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P474=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P474,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P474,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T474,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M475=\"\",1,VLOOKUP(M475,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P475=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P475,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P475,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T475,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M476=\"\",1,VLOOKUP(M476,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P476=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P476,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P476,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T476,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M477=\"\",1,VLOOKUP(M477,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P477=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P477,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P477,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T477,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M478=\"\",1,VLOOKUP(M478,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P478=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P478,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P478,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T478,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M479=\"\",1,VLOOKUP(M479,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P479=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P479,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P479,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T479,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M480=\"\",1,VLOOKUP(M480,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P480=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P480,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P480,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T480,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M481=\"\",1,VLOOKUP(M481,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P481=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P481,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P481,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T481,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M482=\"\",1,VLOOKUP(M482,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P482=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P482,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P482,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T482,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M483=\"\",1,VLOOKUP(M483,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P483=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P483,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P483,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T483,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M484=\"\",1,VLOOKUP(M484,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P484=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P484,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P484,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T484,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M485=\"\",1,VLOOKUP(M485,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P485=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P485,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P485,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T485,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M486=\"\",1,VLOOKUP(M486,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P486=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P486,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P486,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T486,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M487=\"\",1,VLOOKUP(M487,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P487=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P487,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P487,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T487,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M488=\"\",1,VLOOKUP(M488,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P488=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P488,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P488,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T488,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M489=\"\",1,VLOOKUP(M489,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P489=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P489,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P489,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T489,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M490=\"\",1,VLOOKUP(M490,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P490=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P490,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P490,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T490,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M491=\"\",1,VLOOKUP(M491,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P491=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P491,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P491,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T491,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M492=\"\",1,VLOOKUP(M492,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P492=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P492,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P492,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T492,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M493=\"\",1,VLOOKUP(M493,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P493=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P493,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P493,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T493,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M494=\"\",1,VLOOKUP(M494,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P494=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P494,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P494,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T494,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M495=\"\",1,VLOOKUP(M495,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P495=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P495,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P495,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T495,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M496=\"\",1,VLOOKUP(M496,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P496=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P496,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P496,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T496,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M497=\"\",1,VLOOKUP(M497,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P497=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P497,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P497,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T497,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M498=\"\",1,VLOOKUP(M498,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P498=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P498,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P498,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T498,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M499=\"\",1,VLOOKUP(M499,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P499=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P499,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P499,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T499,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M500=\"\",1,VLOOKUP(M500,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P500=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P500,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P500,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T500,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M501=\"\",1,VLOOKUP(M501,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P501=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P501,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P501,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T501,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M502=\"\",1,VLOOKUP(M502,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P502=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P502,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P502,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T502,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M503=\"\",1,VLOOKUP(M503,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P503=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P503,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P503,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T503,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M504=\"\",1,VLOOKUP(M504,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P504=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P504,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P504,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T504,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M505=\"\",1,VLOOKUP(M505,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P505=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P505,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P505,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T505,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M506=\"\",1,VLOOKUP(M506,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P506=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P506,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P506,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T506,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M507=\"\",1,VLOOKUP(M507,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P507=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P507,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P507,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T507,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M508=\"\",1,VLOOKUP(M508,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P508=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P508,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P508,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T508,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M509=\"\",1,VLOOKUP(M509,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P509=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P509,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P509,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T509,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M510=\"\",1,VLOOKUP(M510,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P510=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P510,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P510,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T510,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M511=\"\",1,VLOOKUP(M511,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P511=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P511,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P511,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T511,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M512=\"\",1,VLOOKUP(M512,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P512=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P512,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P512,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T512,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M513=\"\",1,VLOOKUP(M513,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P513=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P513,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P513,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T513,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M514=\"\",1,VLOOKUP(M514,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P514=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P514,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P514,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T514,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M515=\"\",1,VLOOKUP(M515,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P515=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P515,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P515,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T515,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M516=\"\",1,VLOOKUP(M516,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P516=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P516,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P516,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T516,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M517=\"\",1,VLOOKUP(M517,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P517=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P517,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P517,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T517,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M518=\"\",1,VLOOKUP(M518,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P518=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P518,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P518,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T518,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M519=\"\",1,VLOOKUP(M519,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P519=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P519,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P519,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T519,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M520=\"\",1,VLOOKUP(M520,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P520=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P520,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P520,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T520,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M521=\"\",1,VLOOKUP(M521,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P521=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P521,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P521,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T521,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M522=\"\",1,VLOOKUP(M522,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P522=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P522,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P522,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T522,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M523=\"\",1,VLOOKUP(M523,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P523=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P523,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P523,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T523,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M524=\"\",1,VLOOKUP(M524,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P524=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P524,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P524,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T524,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M525=\"\",1,VLOOKUP(M525,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P525=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P525,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P525,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T525,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M526=\"\",1,VLOOKUP(M526,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P526=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P526,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P526,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T526,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M527=\"\",1,VLOOKUP(M527,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P527=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P527,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P527,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T527,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M528=\"\",1,VLOOKUP(M528,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P528=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P528,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P528,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T528,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M529=\"\",1,VLOOKUP(M529,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P529=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P529,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P529,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T529,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H530=TYPE1,VLOOKUP(J530,WaterUnitrates1,2,FALSE),IF(H530=TYPE2,VLOOKUP(J530,Unitrates2,2,FALSE),0))","v":0},null,null,{"$f":"IF(M530=\"\",1,VLOOKUP(M530,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L530*N530","v":0},null,null,{"$f":"IF(P530=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P530,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P530,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(R530=\"\",0,R530*10000*Q530)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T530,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O530+S530)*U530,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M531=\"\",1,VLOOKUP(M531,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P531=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P531,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P531,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T531,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M532=\"\",1,VLOOKUP(M532,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P532=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P532,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P532,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T532,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M533=\"\",1,VLOOKUP(M533,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P533=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P533,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P533,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T533,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M534=\"\",1,VLOOKUP(M534,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P534=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P534,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P534,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T534,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M535=\"\",1,VLOOKUP(M535,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P535=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P535,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P535,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T535,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M536=\"\",1,VLOOKUP(M536,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P536=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P536,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P536,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T536,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M537=\"\",1,VLOOKUP(M537,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P537=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P537,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P537,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T537,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M538=\"\",1,VLOOKUP(M538,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P538=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P538,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P538,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T538,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M539=\"\",1,VLOOKUP(M539,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P539=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P539,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P539,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T539,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M540=\"\",1,VLOOKUP(M540,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P540=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P540,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P540,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T540,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M541=\"\",1,VLOOKUP(M541,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P541=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P541,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P541,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T541,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M542=\"\",1,VLOOKUP(M542,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P542=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P542,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P542,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T542,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M543=\"\",1,VLOOKUP(M543,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P543=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P543,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P543,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T543,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M544=\"\",1,VLOOKUP(M544,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P544=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P544,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P544,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T544,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M545=\"\",1,VLOOKUP(M545,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P545=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P545,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P545,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T545,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M546=\"\",1,VLOOKUP(M546,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P546=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P546,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P546,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T546,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M547=\"\",1,VLOOKUP(M547,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P547=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P547,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P547,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T547,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M548=\"\",1,VLOOKUP(M548,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P548=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P548,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P548,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T548,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M549=\"\",1,VLOOKUP(M549,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P549=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P549,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P549,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T549,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M550=\"\",1,VLOOKUP(M550,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P550=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P550,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P550,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T550,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M551=\"\",1,VLOOKUP(M551,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P551=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P551,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P551,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T551,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M552=\"\",1,VLOOKUP(M552,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P552=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P552,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P552,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T552,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M553=\"\",1,VLOOKUP(M553,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P553=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P553,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P553,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T553,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M554=\"\",1,VLOOKUP(M554,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P554=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P554,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P554,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T554,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M555=\"\",1,VLOOKUP(M555,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P555=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P555,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P555,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T555,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M556=\"\",1,VLOOKUP(M556,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P556=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P556,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P556,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T556,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M557=\"\",1,VLOOKUP(M557,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P557=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P557,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P557,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T557,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M558=\"\",1,VLOOKUP(M558,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P558=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P558,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P558,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T558,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M559=\"\",1,VLOOKUP(M559,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P559=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P559,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P559,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T559,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M560=\"\",1,VLOOKUP(M560,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P560=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P560,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P560,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T560,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M561=\"\",1,VLOOKUP(M561,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P561=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P561,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P561,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T561,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M562=\"\",1,VLOOKUP(M562,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P562=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P562,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P562,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T562,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M563=\"\",1,VLOOKUP(M563,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P563=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P563,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P563,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T563,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M564=\"\",1,VLOOKUP(M564,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P564=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P564,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P564,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T564,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M565=\"\",1,VLOOKUP(M565,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P565=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P565,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P565,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T565,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M566=\"\",1,VLOOKUP(M566,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P566=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P566,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P566,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T566,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M567=\"\",1,VLOOKUP(M567,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P567=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P567,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P567,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T567,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M568=\"\",1,VLOOKUP(M568,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P568=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P568,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P568,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T568,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M569=\"\",1,VLOOKUP(M569,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P569=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P569,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P569,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T569,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M570=\"\",1,VLOOKUP(M570,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P570=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P570,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P570,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T570,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M571=\"\",1,VLOOKUP(M571,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P571=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P571,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P571,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T571,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M572=\"\",1,VLOOKUP(M572,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P572=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P572,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P572,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T572,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M573=\"\",1,VLOOKUP(M573,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P573=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P573,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P573,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T573,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M574=\"\",1,VLOOKUP(M574,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P574=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P574,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P574,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T574,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M575=\"\",1,VLOOKUP(M575,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P575=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P575,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P575,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T575,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M576=\"\",1,VLOOKUP(M576,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P576=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P576,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P576,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T576,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M577=\"\",1,VLOOKUP(M577,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P577=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P577,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P577,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T577,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M578=\"\",1,VLOOKUP(M578,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P578=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P578,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P578,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T578,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M579=\"\",1,VLOOKUP(M579,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P579=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P579,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P579,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T579,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M580=\"\",1,VLOOKUP(M580,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P580=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P580,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P580,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T580,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M581=\"\",1,VLOOKUP(M581,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P581=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P581,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P581,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T581,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M582=\"\",1,VLOOKUP(M582,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P582=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P582,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P582,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T582,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M583=\"\",1,VLOOKUP(M583,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P583=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P583,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P583,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T583,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M584=\"\",1,VLOOKUP(M584,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P584=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P584,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P584,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T584,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M585=\"\",1,VLOOKUP(M585,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P585=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P585,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P585,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T585,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M586=\"\",1,VLOOKUP(M586,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P586=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P586,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P586,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T586,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M587=\"\",1,VLOOKUP(M587,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P587=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P587,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P587,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T587,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M588=\"\",1,VLOOKUP(M588,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P588=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P588,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P588,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T588,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M589=\"\",1,VLOOKUP(M589,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P589=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P589,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P589,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T589,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M590=\"\",1,VLOOKUP(M590,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P590=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P590,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P590,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T590,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M591=\"\",1,VLOOKUP(M591,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P591=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P591,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P591,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T591,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M592=\"\",1,VLOOKUP(M592,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P592=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P592,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P592,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T592,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M593=\"\",1,VLOOKUP(M593,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P593=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P593,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P593,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T593,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H594=TYPE1,VLOOKUP(J594,WaterUnitrates1,2,FALSE),IF(H594=TYPE2,VLOOKUP(J594,Unitrates2,2,FALSE),0))","v":0},null,null,{"$f":"IF(M594=\"\",1,VLOOKUP(M594,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L594*N594","v":0},null,null,{"$f":"IF(P594=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P594,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P594,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(R594=\"\",0,R594*10000*Q594)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T594,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O594+S594)*U594,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M595=\"\",1,VLOOKUP(M595,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P595=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P595,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P595,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T595,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M596=\"\",1,VLOOKUP(M596,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P596=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P596,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P596,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T596,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M597=\"\",1,VLOOKUP(M597,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P597=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P597,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P597,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T597,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M598=\"\",1,VLOOKUP(M598,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P598=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P598,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P598,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T598,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M599=\"\",1,VLOOKUP(M599,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P599=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P599,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P599,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T599,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M600=\"\",1,VLOOKUP(M600,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P600=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P600,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P600,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T600,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M601=\"\",1,VLOOKUP(M601,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P601=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P601,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P601,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T601,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M602=\"\",1,VLOOKUP(M602,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P602=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P602,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P602,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T602,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M603=\"\",1,VLOOKUP(M603,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P603=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P603,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P603,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T603,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M604=\"\",1,VLOOKUP(M604,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P604=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P604,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P604,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T604,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M605=\"\",1,VLOOKUP(M605,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P605=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P605,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P605,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T605,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M606=\"\",1,VLOOKUP(M606,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P606=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P606,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P606,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T606,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M607=\"\",1,VLOOKUP(M607,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P607=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P607,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P607,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T607,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M608=\"\",1,VLOOKUP(M608,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P608=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P608,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P608,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T608,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M609=\"\",1,VLOOKUP(M609,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P609=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P609,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P609,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T609,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M610=\"\",1,VLOOKUP(M610,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P610=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P610,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P610,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T610,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M611=\"\",1,VLOOKUP(M611,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P611=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P611,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P611,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T611,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M612=\"\",1,VLOOKUP(M612,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P612=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P612,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P612,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T612,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M613=\"\",1,VLOOKUP(M613,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P613=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P613,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P613,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T613,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M614=\"\",1,VLOOKUP(M614,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P614=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P614,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P614,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T614,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M615=\"\",1,VLOOKUP(M615,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P615=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P615,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P615,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T615,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M616=\"\",1,VLOOKUP(M616,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P616=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P616,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P616,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T616,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M617=\"\",1,VLOOKUP(M617,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P617=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P617,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P617,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T617,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M618=\"\",1,VLOOKUP(M618,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P618=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P618,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P618,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T618,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M619=\"\",1,VLOOKUP(M619,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P619=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P619,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P619,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T619,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M620=\"\",1,VLOOKUP(M620,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P620=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P620,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P620,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T620,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M621=\"\",1,VLOOKUP(M621,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P621=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P621,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P621,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T621,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M622=\"\",1,VLOOKUP(M622,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P622=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P622,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P622,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T622,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M623=\"\",1,VLOOKUP(M623,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P623=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P623,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P623,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T623,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M624=\"\",1,VLOOKUP(M624,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P624=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P624,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P624,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T624,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M625=\"\",1,VLOOKUP(M625,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P625=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P625,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P625,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T625,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M626=\"\",1,VLOOKUP(M626,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P626=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P626,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P626,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T626,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M627=\"\",1,VLOOKUP(M627,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P627=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P627,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P627,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T627,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M628=\"\",1,VLOOKUP(M628,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P628=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P628,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P628,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T628,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M629=\"\",1,VLOOKUP(M629,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P629=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P629,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P629,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T629,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M630=\"\",1,VLOOKUP(M630,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P630=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P630,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P630,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T630,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M631=\"\",1,VLOOKUP(M631,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P631=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P631,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P631,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T631,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M632=\"\",1,VLOOKUP(M632,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P632=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P632,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P632,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T632,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M633=\"\",1,VLOOKUP(M633,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P633=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P633,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P633,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T633,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M634=\"\",1,VLOOKUP(M634,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P634=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P634,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P634,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T634,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M635=\"\",1,VLOOKUP(M635,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P635=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P635,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P635,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T635,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M636=\"\",1,VLOOKUP(M636,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P636=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P636,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P636,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T636,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M637=\"\",1,VLOOKUP(M637,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P637=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P637,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P637,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T637,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M638=\"\",1,VLOOKUP(M638,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P638=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P638,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P638,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T638,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M639=\"\",1,VLOOKUP(M639,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P639=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P639,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P639,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T639,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M640=\"\",1,VLOOKUP(M640,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P640=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P640,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P640,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T640,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M641=\"\",1,VLOOKUP(M641,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P641=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P641,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P641,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T641,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M642=\"\",1,VLOOKUP(M642,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P642=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P642,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P642,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T642,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M643=\"\",1,VLOOKUP(M643,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P643=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P643,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P643,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T643,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M644=\"\",1,VLOOKUP(M644,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P644=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P644,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P644,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T644,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M645=\"\",1,VLOOKUP(M645,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P645=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P645,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P645,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T645,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M646=\"\",1,VLOOKUP(M646,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P646=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P646,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P646,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T646,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M647=\"\",1,VLOOKUP(M647,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P647=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P647,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P647,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T647,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M648=\"\",1,VLOOKUP(M648,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P648=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P648,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P648,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T648,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M649=\"\",1,VLOOKUP(M649,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P649=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P649,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P649,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T649,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M650=\"\",1,VLOOKUP(M650,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P650=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P650,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P650,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T650,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M651=\"\",1,VLOOKUP(M651,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P651=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P651,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P651,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T651,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M652=\"\",1,VLOOKUP(M652,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P652=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P652,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P652,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T652,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M653=\"\",1,VLOOKUP(M653,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P653=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P653,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P653,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T653,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M654=\"\",1,VLOOKUP(M654,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P654=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P654,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P654,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T654,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M655=\"\",1,VLOOKUP(M655,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P655=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P655,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P655,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T655,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M656=\"\",1,VLOOKUP(M656,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P656=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P656,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P656,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T656,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M657=\"\",1,VLOOKUP(M657,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P657=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P657,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P657,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T657,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H658=TYPE1,VLOOKUP(J658,WaterUnitrates1,2,FALSE),IF(H658=TYPE2,VLOOKUP(J658,Unitrates2,2,FALSE),0))","v":0},null,null,{"$f":"IF(M658=\"\",1,VLOOKUP(M658,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L658*N658","v":0},null,null,{"$f":"IF(P658=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P658,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P658,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(R658=\"\",0,R658*10000*Q658)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T658,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O658+S658)*U658,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M659=\"\",1,VLOOKUP(M659,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P659=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P659,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P659,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T659,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M660=\"\",1,VLOOKUP(M660,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P660=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P660,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P660,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T660,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M661=\"\",1,VLOOKUP(M661,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P661=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P661,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P661,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T661,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M662=\"\",1,VLOOKUP(M662,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P662=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P662,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P662,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T662,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M663=\"\",1,VLOOKUP(M663,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P663=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P663,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P663,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T663,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M664=\"\",1,VLOOKUP(M664,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P664=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P664,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P664,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T664,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M665=\"\",1,VLOOKUP(M665,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P665=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P665,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P665,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T665,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M666=\"\",1,VLOOKUP(M666,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P666=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P666,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P666,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T666,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M667=\"\",1,VLOOKUP(M667,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P667=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P667,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P667,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T667,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M668=\"\",1,VLOOKUP(M668,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P668=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P668,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P668,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T668,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M669=\"\",1,VLOOKUP(M669,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P669=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P669,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P669,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T669,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M670=\"\",1,VLOOKUP(M670,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P670=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P670,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P670,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T670,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M671=\"\",1,VLOOKUP(M671,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P671=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P671,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P671,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T671,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M672=\"\",1,VLOOKUP(M672,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P672=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P672,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P672,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T672,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M673=\"\",1,VLOOKUP(M673,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P673=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P673,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P673,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T673,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M674=\"\",1,VLOOKUP(M674,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P674=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P674,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P674,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T674,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M675=\"\",1,VLOOKUP(M675,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P675=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P675,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P675,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T675,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M676=\"\",1,VLOOKUP(M676,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P676=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P676,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P676,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T676,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M677=\"\",1,VLOOKUP(M677,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P677=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P677,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P677,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T677,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M678=\"\",1,VLOOKUP(M678,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P678=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P678,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P678,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T678,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M679=\"\",1,VLOOKUP(M679,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P679=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P679,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P679,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T679,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M680=\"\",1,VLOOKUP(M680,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P680=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P680,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P680,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T680,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M681=\"\",1,VLOOKUP(M681,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P681=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P681,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P681,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T681,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M682=\"\",1,VLOOKUP(M682,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P682=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P682,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P682,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T682,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M683=\"\",1,VLOOKUP(M683,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P683=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P683,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P683,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T683,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M684=\"\",1,VLOOKUP(M684,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P684=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P684,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P684,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T684,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M685=\"\",1,VLOOKUP(M685,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P685=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P685,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P685,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T685,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M686=\"\",1,VLOOKUP(M686,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P686=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P686,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P686,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T686,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M687=\"\",1,VLOOKUP(M687,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P687=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P687,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P687,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T687,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M688=\"\",1,VLOOKUP(M688,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P688=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P688,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P688,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T688,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M689=\"\",1,VLOOKUP(M689,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P689=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P689,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P689,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T689,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M690=\"\",1,VLOOKUP(M690,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P690=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P690,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P690,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T690,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M691=\"\",1,VLOOKUP(M691,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P691=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P691,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P691,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T691,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M692=\"\",1,VLOOKUP(M692,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P692=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P692,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P692,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T692,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M693=\"\",1,VLOOKUP(M693,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P693=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P693,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P693,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T693,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M694=\"\",1,VLOOKUP(M694,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P694=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P694,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P694,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T694,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M695=\"\",1,VLOOKUP(M695,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P695=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P695,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P695,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T695,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M696=\"\",1,VLOOKUP(M696,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P696=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P696,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P696,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T696,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M697=\"\",1,VLOOKUP(M697,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P697=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P697,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P697,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T697,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M698=\"\",1,VLOOKUP(M698,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P698=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P698,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P698,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T698,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M699=\"\",1,VLOOKUP(M699,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P699=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P699,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P699,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T699,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M700=\"\",1,VLOOKUP(M700,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P700=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P700,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P700,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T700,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M701=\"\",1,VLOOKUP(M701,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P701=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P701,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P701,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T701,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M702=\"\",1,VLOOKUP(M702,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P702=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P702,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P702,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T702,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M703=\"\",1,VLOOKUP(M703,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P703=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P703,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P703,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T703,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M704=\"\",1,VLOOKUP(M704,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P704=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P704,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P704,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T704,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M705=\"\",1,VLOOKUP(M705,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P705=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P705,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P705,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T705,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M706=\"\",1,VLOOKUP(M706,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P706=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P706,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P706,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T706,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M707=\"\",1,VLOOKUP(M707,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P707=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P707,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P707,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T707,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M708=\"\",1,VLOOKUP(M708,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P708=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P708,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P708,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T708,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M709=\"\",1,VLOOKUP(M709,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P709=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P709,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P709,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T709,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M710=\"\",1,VLOOKUP(M710,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P710=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P710,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P710,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T710,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M711=\"\",1,VLOOKUP(M711,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P711=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P711,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P711,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T711,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M712=\"\",1,VLOOKUP(M712,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P712=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P712,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P712,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T712,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M713=\"\",1,VLOOKUP(M713,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P713=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P713,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P713,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T713,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M714=\"\",1,VLOOKUP(M714,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P714=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P714,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P714,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T714,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M715=\"\",1,VLOOKUP(M715,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P715=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P715,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P715,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T715,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M716=\"\",1,VLOOKUP(M716,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P716=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P716,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P716,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T716,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M717=\"\",1,VLOOKUP(M717,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P717=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P717,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P717,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T717,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M718=\"\",1,VLOOKUP(M718,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P718=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P718,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P718,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T718,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M719=\"\",1,VLOOKUP(M719,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P719=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P719,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P719,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T719,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0]

{"sheet":"Existing Trunk Assets - Sewer","index":6,"n_rows":792,"n_cols":118,"rows_kept":792,"cut":false,"hidden":true,"merged":[[1,1,1,19],[2,1,2,19],[7,1,7,3],[9,23,9,52],[10,1,10,6],[10,7,10,9],[10,16,10,19],[10,20,10,22],[10,29,11,29],[10,30,11,30],[10,31,11,31],[10,32,11,32],[10,33,11,33],[10,34,11,34],[10,23,11,23],[10,24,11,24],[10,25,11,25],[10,26,11,26],[10,27,11,27],[10,28,11,28],[10,41,11,41],[10,42,11,42],[10,43,11,43],[10,44,11,44],[10,45,11,45],[10,46,11,46],[10,35,11,35],[10,36,11,36],[10,37,11,37],[10,38,11,38],[10,39,11,39],[10,40,11,40],[10,54,11,54],[10,55,11,55],[10,56,11,56],[10,57,11,57],[10,58,11,58],[10,59,11,59],[10,47,11,47],[10,48,11,48],[10,49,11,49],[10,50,11,50],[10,51,11,51],[10,52,11,52],[10,66,11,66],[10,67,11,67],[10,68,11,68],[10,69,11,69],[10,70,11,70],[10,71,11,71],[10,60,11,60],[10,61,11,61],[10,62,11,62],[10,63,11,63],[10,64,11,64],[10,65,11,65],[10,78,11,78],[10,79,11,79],[10,80,11,80],[10,81,11,81],[10,82,11,82],[10,83,11,83],[10,72,11,72],[10,73,11,73],[10,74,11,74],[10,75,11,75],[10,76,11,76],[10,77,11,77],[10,93,11,93],[10,94,11,94],[10,95,11,95],[10,96,11,96],[10,84,11,84],[10,86,11,86],[10,87,11,87],[10,88,11,88],[10,89,11,89],[10,90,11,90],[10,115,11,115],[10,116,11,116],[4,1,4,19],[10,11,10,15],[10,109,11,109],[10,110,11,110],[10,111,11,111],[10,112,11,112],[10,113,11,113],[10,114,11,114],[10,103,11,103],[10,104,11,104],[10,105,11,105],[10,106,11,106],[10,107,11,107],[10,108,11,108],[10,97,11,97],[10,98,11,98],[10,99,11,99],[10,100,11,100],[10,101,11,101],[10,102,11,102],[10,91,11,91],[10,92,11,92]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Wastewater"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,null,"Location",null,null,null,null,null,null,null,null,null,null,null,null,{"$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,"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,{"$f":"'Catchment Demand- Sewer'!C8","v":"CHILLAGOE"},{"$f":"'Catchment Demand- Sewer'!$C9","v":"DIMBULAH"},{"$f":"'Catchment Demand- Sewer'!$C10","v":"KURANDA"},{"$f":"'Catchment Demand- Sewer'!$C11","v":"MAREEBA"},{"$f":"'Catchment Demand- Sewer'!$C12","v":0},{"$f":"'Catchment Demand- Sewer'!$C13","v":0},{"$f":"'Catchment Demand- Sewer'!$C14","v":0},{"$f":"'Catchment Demand- Sewer'!$C15","v":0},{"$f":"'Catchment Demand- Sewer'!$C16","v":0},{"$f":"'Catchment Demand- Sewer'!$C17","v":0},{"$f":"'Catchment Demand- Sewer'!$C18","v":0},{"$f":"'Catchment Demand- Sewer'!$C19","v":0},{"$f":"'Catchment Demand- Sewer'!$C20","v":0},{"$f":"'Catchment Demand- Sewer'!$C21","v":0},{"$f":"'Catchment Demand- Sewer'!$C22","v":0},{"$f":"'Catchment Demand- Sewer'!$C23","v":0},{"$f":"'Catchment Demand- Sewer'!$C24","v":0},{"$f":"'Catchment Demand- Sewer'!$C25","v":0},{"$f":"'Catchment Demand- Sewer'!$C26","v":0},{"$f":"'Catchment Demand- Sewer'!$C27","v":0},{"$f":"'Catchment Demand- Sewer'!$C28","v":0},{"$f":"'Catchment Demand- Sewer'!$C29","v":0},{"$f":"'Catchment Demand- Sewer'!$C30","v":0},{"$f":"'Catchment Demand- Sewer'!$C31","v":0},{"$f":"'Catchment Demand- Sewer'!$C32","v":0},{"$f":"'Catchment Demand- Sewer'!$C33","v":0},{"$f":"'Catchment Demand- Sewer'!$C34","v":0},{"$f":"'Catchment Demand- Sewer'!$C35","v":0},{"$f":"'Catchment Demand- Sewer'!$C36","v":0},{"$f":"'Catchment Demand- Sewer'!$C37","v":0},null,{"$f":"X11","v":"CHILLAGOE"},{"$f":"Y11","v":"DIMBULAH"},"KURANDA","MAREEBA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"BC11","v":"CHILLAGOE"},{"$f":"BD11","v":"DIMBULAH"},"KURANDA","MAREEBA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Type (*)","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Diameter (*)","Depth (*)","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Replaceement Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"X13+1","v":2},{"$f":"Y13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings",null,"Pump Station, Gravity Main, Rising Main etc",null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,"CRC",{"$f":"IFERROR(VLOOKUP(X11,Sewcatch,5,FALSE),\"\")","v":217},{"$f":"IFERROR(VLOOKUP(Y11,Sewcatch,5,FALSE),\"\")","v":426},{"$f":"IFERROR(VLOOKUP(Z11,Sewcatch,5,FALSE),\"\")","v":2242},{"$f":"IFERROR(VLOOKUP(AA11,Sewcatch,5,FALSE),\"\")","v":10371},{"$f":"IFERROR(VLOOKUP(AB11,Sewcatch,6,FALSE),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"X14","v":217},{"$f":"Y14","v":426},2242,10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CI15:CI401)","v":0},0,5438993.5934199626,20790021.533494238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SW-005738",null,"Active (Above Ground)","Wastewater Treatment","KSTP Generator","Auxilary Power",null,null,null,null,{"$f":"IF(H15=SewerTYPE1,VLOOKUP(J15,SewerUnitrates1,2,FALSE),IF(H15=SEWERTYPE2,VLOOKUP((J15&\"_\"&K15),Sewerrates2,2,FALSE),0))","v":0},92137.500000000015,null,{"$f":"IF(N15=\"\",1,VLOOKUP(N15,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(M15=\"\",\"\",M15*O15)","v":92137.500000000015},null,null,{"$f":"IF(Q15=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q15,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q15,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(S15=\"\",0,S15*10000*R15)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U15,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P15+T15)*V15,0)","v":92137.500000000015},null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X15=\"y\",BC$14,IF(AND(X15>0,X15<=1),X15*BC$14,\"\"))","v":""},{"$f":"IF(Y15=\"y\",BD$14,IF(AND(Y15>0,Y15<=1),Y15*BD$14,\"\"))","v":""},2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC15:CF15)","v":2242},null,{"$f":"IF(BC15=\"\",\"\",(BC15/$CG15)*$W15)","v":""},"",92137.500000000015,"","","","","","","","","","","","","",{"$f":"IF(BS15=\"\",\"\",(BS15/$CG15)*$W15)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CI15:DL15)=W15,\"\",\"ERROR\")","v":""},"Kuranda"]
[null,"SW-006130",null,"Active (Above Ground)","Wastewater Treatment","KSTP Generator Shed","Building",null,null,null,null,0,20199.375000000004,null,1,{"$f":"IF(M16=\"\",\"\",M16*O16)","v":20199.375000000004},null,null,{"$f":"IF(Q16=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q16,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q16,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(S16=\"\",0,S16*10000*R16)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P16+T16)*V16,0)","v":20199.375000000004},null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X16=\"y\",BC$14,IF(AND(X16>0,X16<=1),X16*BC$14,\"\"))","v":""},"",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC16:CF16)","v":2242},null,"","",20199.375000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI16:DL16)=W16,\"\",\"ERROR\")","v":""},"Kuranda"]
[null,"SW-006114",null,"Active (Above Ground)","Wastewater Treatment","KSTP Bioreactor Instrumentation","Bioreactor",null,null,null,null,0,49612.500000000007,null,1,49612.500000000007,null,null,{"$f":"IF(Q17=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q17,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q17,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49612.500000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC17:CF17)","v":2242},null,"","",49612.500000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI17:DL17)=W17,\"\",\"ERROR\")","v":""},"Kuranda"]
[null,"SW-006117",null,"Active (Above Ground)","Wastewater Treatment","KSTP Bioreactor Switchboard","Bioreactor",null,null,null,null,0,63787.500000000007,null,1,63787.500000000007,null,null,{"$f":"IF(Q18=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q18,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q18,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},63787.500000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC18:CF18)","v":2242},null,"","",63787.500000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI18:DL18)=W18,\"\",\"ERROR\")","v":""},"Kuranda"]
[null,"SW-006109",null,"Active (Above Ground)","Wastewater Treatment","KSTP Bioreactor Aeration Blower Local Control Panel","Bioreactor",null,null,null,null,0,10631.250000000002,null,1,10631.250000000002,null,null,{"$f":"IF(Q19=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q19,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q19,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10631.250000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",10631.250000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006127",null,"Active (Above Ground)","Wastewater Treatment","KSTP Declorination Mixer Local Control Panel","Chlorine Dosing",null,null,null,null,0,4961.2500000000009,null,1,4961.2500000000009,null,null,{"$f":"IF(Q20=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q20,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q20,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4961.2500000000009,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",4961.2500000000009,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006111",null,"Active (Above Ground)","Wastewater Treatment","KSTP Bioreactor Aeration Diffuser Racks","Bioreactor",null,null,null,null,0,102060.00000000001,null,1,102060.00000000001,null,null,{"$f":"IF(Q21=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q21,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q21,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},102060.00000000001,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",102060.00000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006112",null,"Active (Above Ground)","Wastewater Treatment","KSTP Bioreactor Aeration Diffusers","Bioreactor",null,null,null,null,0,15309.000000000002,null,1,15309.000000000002,null,null,{"$f":"IF(Q22=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q22,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q22,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15309.000000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",15309.000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006113",null,"Active (Above Ground)","Wastewater Treatment","KSTP Bioreactor Aeration Pipework","Bioreactor",null,null,null,null,0,170100.00000000003,null,1,170100.00000000003,null,null,{"$f":"IF(Q23=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q23,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q23,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},170100.00000000003,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV23=\"y\",CA$14,IF(AND(AV23>0,AV23<=1),AV23*CA$14,\"\"))","v":""},"","","","","",2242,null,"","",170100.00000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006110",null,"Active (Above Ground)","Wastewater Treatment","KSTP Bioreactor Aeration Blowers","Bioreactor",null,null,null,null,0,62370.000000000007,null,1,62370.000000000007,null,null,{"$f":"IF(Q24=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q24,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q24,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},62370.000000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","",{"$f":"IF(AN24=\"y\",BS$14,IF(AND(AN24>0,AN24<=1),AN24*BS$14,\"\"))","v":""},"","","","","","","","","","","","","",2242,null,"","",62370.000000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006145",null,"Active (Above Ground)","Wastewater Treatment","KSTP Oxygenated Ditch Linear Aerators","Oxidation Channel",null,null,null,null,0,85050.000000000015,null,1,85050.000000000015,null,null,{"$f":"IF(Q25=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q25,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q25,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},85050.000000000015,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",85050.000000000015,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006128",null,"Active (Above Ground)","Wastewater Treatment","KSTP Effluent Autosampler","Chlorine Dosing",null,null,null,null,0,28350.000000000004,null,1,28350.000000000004,null,null,{"$f":"IF(Q26=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q26,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q26,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28350.000000000004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",28350.000000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006132",null,"Active (Above Ground)","Wastewater Treatment","KSTP Inlet Auto Sampler","Inlet Works",null,null,null,null,0,21262.500000000004,null,1,21262.500000000004,null,null,{"$f":"IF(Q27=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q27,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q27,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21262.500000000004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",21262.500000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006131",null,"Active (Above Ground)","Wastewater Treatment","KSTP Inlet Auto Helical Screen","Inlet Works",null,null,null,null,0,49612.500000000007,null,1,49612.500000000007,null,null,{"$f":"IF(Q28=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q28,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q28,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49612.500000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",49612.500000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006134",null,"Active (Above Ground)","Wastewater Treatment","KSTP Inlet Classifier","Inlet Works",null,null,null,null,0,35437.500000000007,null,1,35437.500000000007,null,null,{"$f":"IF(Q29=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q29,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q29,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35437.500000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",35437.500000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006118",null,"Active (Above Ground)","Wastewater Treatment","KSTP Chlorine Chemical Storage Building","Chlorine Dosing",null,null,null,null,0,41674.500000000007,null,1,41674.500000000007,null,null,{"$f":"IF(Q30=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q30,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q30,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41674.500000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",41674.500000000007,"","","","","","","","","","","","",{"$f":"IF(BR30=\"\",\"\",(BR30/$CG30)*$W30)","v":""},"","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-005916",null,"Active (Above Ground)","Wastewater Treatment","KSTP Laboratory Building","Laboratory",null,null,null,null,0,108864.00000000001,null,1,108864.00000000001,null,null,{"$f":"IF(Q31=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q31,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q31,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},108864.00000000001,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,{"$f":"IF(BC31=\"\",\"\",(BC31/$CG31)*$W31)","v":""},"",108864.00000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006122",null,"Active (Above Ground)","Wastewater Treatment","KSTP Clarifier Bridge Drive","Clarifier",null,null,null,null,0,14175.000000000002,null,1,14175.000000000002,null,null,{"$f":"IF(Q32=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q32,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q32,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14175.000000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X32=\"y\",BC$14,IF(AND(X32>0,X32<=1),X32*BC$14,\"\"))","v":""},"",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",14175.000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-005737",null,"Active (Above Ground)","Wastewater Treatment","KSTP Site Shed (Near Sludge lagoons)","Stores",null,null,null,null,0,33169.500000000007,null,1,33169.500000000007,null,null,{"$f":"IF(Q33=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q33,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q33,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33169.500000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",33169.500000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006173",null,"Active (Above Ground)","Wastewater Treatment","KSTP Store Shed (Near Chlorine Contact Tank)","Stores",null,null,null,null,0,15946.875000000002,null,1,15946.875000000002,null,null,{"$f":"IF(Q34=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q34,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q34,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15946.875000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",15946.875000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006161",null,"Active (Above Ground)","Wastewater Treatment","KSTP Site Preliminary Earthworks","Preliminary Works",null,null,null,null,0,85050.000000000015,null,1,85050.000000000015,null,null,{"$f":"IF(Q35=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q35,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q35,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},85050.000000000015,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",85050.000000000015,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006136",null,"Active (Above Ground)","Wastewater Treatment","KSTP Inlet Local Control Panels","Inlet Works",null,null,null,null,0,10631.250000000002,null,1,10631.250000000002,null,null,{"$f":"IF(Q36=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q36,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q36,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10631.250000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",10631.250000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006165",null,"Active (Above Ground)","Wastewater Treatment","KSTP Sitewide Electrical Cables and Pits","Electrical",null,null,null,null,0,255150.00000000003,null,1,255150.00000000003,null,null,{"$f":"IF(Q37=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q37,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q37,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},255150.00000000003,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",255150.00000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006135",null,"Active (Above Ground)","Wastewater Treatment","KSTP Inlet Instrumentation","Inlet Works",null,null,null,null,0,17010.000000000004,null,1,17010.000000000004,null,null,{"$f":"IF(Q38=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q38,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q38,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17010.000000000004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",17010.000000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006144",null,"Active (Above Ground)","Wastewater Treatment","KSTP Liquid Alum Storage Tank Level Meter","Liquid Alum Dosing",null,null,null,null,0,7087.5000000000009,null,1,7087.5000000000009,null,null,{"$f":"IF(Q39=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q39,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q39,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7087.5000000000009,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",7087.5000000000009,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006160",null,"Active (Above Ground)","Wastewater Treatment","KSTP Site Perimeter Security Fencing","Security",null,null,null,null,0,42525.000000000007,null,1,42525.000000000007,null,null,{"$f":"IF(Q40=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q40,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q40,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42525.000000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",42525.000000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006140",null,"Active (Above Ground)","Wastewater Treatment","KSTP Liquid Alum Dosing Local Control Panel","Liquid Alum Dosing",null,null,null,null,0,4961.2500000000009,null,1,4961.2500000000009,null,null,{"$f":"IF(Q41=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q41,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q41,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4961.2500000000009,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",4961.2500000000009,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-005920",null,"Active (Above Ground)","Wastewater Treatment","Kuranda Influent Mag Flow Meter","Inlet Works",null,null,null,null,0,9213.7500000000018,null,1,9213.7500000000018,null,null,{"$f":"IF(Q42=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q42,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q42,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9213.7500000000018,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",9213.7500000000018,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-005925",null,"Active (Above Ground)","Wastewater Treatment","Sludge Waste & RAS Return Mag Flow Kuranda","RAS System",null,null,null,null,0,6378.7500000000009,null,1,6378.7500000000009,null,null,{"$f":"IF(Q43=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q43,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q43,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6378.7500000000009,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",6378.7500000000009,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006177",null,"Active (Above Ground)","Wastewater Treatment","KSTP WAS Flowmeter","WAS System",null,null,null,null,0,6378.7500000000009,null,1,6378.7500000000009,null,null,{"$f":"IF(Q44=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q44,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q44,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6378.7500000000009,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",6378.7500000000009,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006147",null,"Active (Above Ground)","Wastewater Treatment","KSTP Oxygenated Ditch Switchboard","Oxidation Channel",null,null,null,null,0,35437.500000000007,null,1,35437.500000000007,null,null,{"$f":"IF(Q45=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q45,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q45,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35437.500000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",35437.500000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006162",null,"Active (Above Ground)","Wastewater Treatment","KSTP Site Roads Formation","Roads",null,null,null,null,0,10631.250000000002,null,1,10631.250000000002,null,null,{"$f":"IF(Q46=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q46,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q46,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10631.250000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",10631.250000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006126",null,"Active (Above Ground)","Wastewater Treatment","KSTP Declorination Mixer","Chlorine Dosing",null,null,null,null,0,13466.250000000002,null,1,13466.250000000002,null,null,{"$f":"IF(Q47=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q47,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q47,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13466.250000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","",{"$f":"IF(AM47=\"y\",BR$14,IF(AND(AM47>0,AM47<=1),AM47*BR$14,\"\"))","v":""},"","","","","","","","","","","","","","",2242,null,"","",13466.250000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF47=\"\",\"\",(CF47/$CG47)*$W47)","v":""},"","Kuranda"]
[null,"SW-006163",null,"Active (Above Ground)","Wastewater Treatment","KSTP Site Roads Pavement","Roads",null,null,null,null,0,53156.250000000007,null,1,53156.250000000007,null,null,{"$f":"IF(Q48=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q48,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q48,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53156.250000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X48=\"y\",BC$14,IF(AND(X48>0,X48<=1),X48*BC$14,\"\"))","v":""},"",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,{"$f":"IF(BC48=\"\",\"\",(BC48/$CG48)*$W48)","v":""},"",53156.250000000007,"","","","","","","","","","","","","",{"$f":"IF(BS48=\"\",\"\",(BS48/$CG48)*$W48)","v":""},"","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006120",null,"Active (Above Ground)","Wastewater Treatment","KSTP Chlorine Dosing Pumps","Chlorine Dosing",null,null,null,null,0,4961.2500000000009,null,1,4961.2500000000009,null,null,{"$f":"IF(Q49=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q49,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q49,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4961.2500000000009,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",4961.2500000000009,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006142",null,"Active (Above Ground)","Wastewater Treatment","KSTP Liquid Alum Dosing Pumps","Liquid Alum Dosing",null,null,null,null,0,12757.500000000002,null,1,12757.500000000002,null,null,{"$f":"IF(Q50=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q50,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q50,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12757.500000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",12757.500000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006159",null,"Active (Above Ground)","Wastewater Treatment","KSTP Remote Telemetry Unit","Process",null,null,null,null,0,28350.000000000004,null,1,28350.000000000004,null,null,{"$f":"IF(Q51=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q51,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q51,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28350.000000000004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",28350.000000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-005919",null,"Active (Above Ground)","Wastewater Treatment","Kuranda STP Inlet flow meter & telemetry","Inlet Works",null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(Q52=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q52,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q52,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006155",null,"Active (Above Ground)","Wastewater Treatment","KSTP RAS System Submersable Pumps","RAS System",null,null,null,null,0,21262.500000000004,null,1,21262.500000000004,null,null,{"$f":"IF(Q53=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q53,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q53,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21262.500000000004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",21262.500000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-005736",null,"Active (Above Ground)","Wastewater Treatment","KSTP Control PLC","Process",null,null,null,null,0,49612.500000000007,null,1,49612.500000000007,null,null,{"$f":"IF(Q54=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q54,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q54,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49612.500000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",49612.500000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006148",null,"Active (Above Ground)","Wastewater Treatment","KSTP Plant Swichboard","Process",null,null,null,null,0,63787.500000000007,null,1,63787.500000000007,null,null,{"$f":"IF(Q55=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q55,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q55,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},63787.500000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU55=\"y\",BZ$14,IF(AND(AU55>0,AU55<=1),AU55*BZ$14,\"\"))","v":""},"","","","","","",2242,null,"","",63787.500000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006169",null,"Active (Above Ground)","Wastewater Treatment","KSTP Sodium Hydroxide Dosing Pumps","Sodium Hydroxide Dosing",null,null,null,null,0,6378.7500000000009,null,1,6378.7500000000009,null,null,{"$f":"IF(Q56=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q56,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q56,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6378.7500000000009,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",6378.7500000000009,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006164",null,"Active (Above Ground)","Wastewater Treatment","KSTP Site Roads Seal","Roads",null,null,null,null,0,31893.750000000004,null,1,31893.750000000004,null,null,{"$f":"IF(Q57=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q57,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q57,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31893.750000000004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",31893.750000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006116",null,"Active (Above Ground)","Wastewater Treatment","KSTP Bioreactor Structure","Bioreactor",null,null,null,null,0,650538.00000000012,null,1,650538.00000000012,null,null,{"$f":"IF(Q58=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q58,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q58,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},650538.00000000012,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",650538.00000000012,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006150",null,"Active (Above Ground)","Wastewater Treatment","KSTP Process Chemcial Dosing Storage Structure Awning","Chemical Store",null,null,null,null,0,59535.000000000007,null,1,59535.000000000007,null,null,{"$f":"IF(Q59=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q59,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q59,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},59535.000000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",59535.000000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006154",null,"Active (Above Ground)","Wastewater Treatment","KSTP RAS System Pump Local Control Panels","RAS System",null,null,null,null,0,11340.000000000002,null,1,11340.000000000002,null,null,{"$f":"IF(Q60=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q60,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q60,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11340.000000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",11340.000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006156",null,"Active (Above Ground)","Wastewater Treatment","KSTP RAS System Switchboard","RAS System",null,null,null,null,0,32602.500000000004,null,1,32602.500000000004,null,null,{"$f":"IF(Q61=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q61,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q61,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32602.500000000004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",32602.500000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006167",null,"Active (Above Ground)","Wastewater Treatment","KSTP Sodium Hydroxide Dosing Local Control Panel","Sodium Hydroxide Dosing",null,null,null,null,0,4961.2500000000009,null,1,4961.2500000000009,null,null,{"$f":"IF(Q62=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q62,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q62,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4961.2500000000009,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",4961.2500000000009,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006151",null,"Active (Above Ground)","Wastewater Treatment","KSTP Process Chemcial Dosing Storage Structure Bunded Area","Chemical Store",null,null,null,null,0,31185.000000000004,null,1,31185.000000000004,null,null,{"$f":"IF(Q63=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q63,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q63,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31185.000000000004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",31185.000000000004,"","","","","","","","","","","","",{"$f":"IF(BR63=\"\",\"\",(BR63/$CG63)*$W63)","v":""},"","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006149",null,"Active (Above Ground)","Wastewater Treatment","KSTP Process Chemcial Delivery Area and Hardstand","Chemical Store",null,null,null,null,0,38272.500000000007,null,1,38272.500000000007,null,null,{"$f":"IF(Q64=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q64,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q64,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38272.500000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,{"$f":"IF(BC64=\"\",\"\",(BC64/$CG64)*$W64)","v":""},"",38272.500000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006129",null,"Active (Above Ground)","Wastewater Treatment","KSTP Effluent Chemcial Dosing Storage Structure","Chemical Store",null,null,null,null,0,12119.625000000002,null,1,12119.625000000002,null,null,{"$f":"IF(Q65=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q65,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q65,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12119.625000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X65=\"y\",BC$14,IF(AND(X65>0,X65<=1),X65*BC$14,\"\"))","v":""},"",2242,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY65=\"y\",CD$14,IF(AND(AY65>0,AY65<=1),AY65*CD$14,\"\"))","v":""},"","",2242,null,"","",12119.625000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006171",null,"Active (Above Ground)","Wastewater Treatment","KSTP Sodium Hydroxide Storage Tank Level Meter","Sodium Hydroxide Dosing",null,null,null,null,0,7087.5000000000009,null,1,7087.5000000000009,null,null,{"$f":"IF(Q66=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q66,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q66,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7087.5000000000009,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",7087.5000000000009,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-005733",null,"Active (Above Ground)","Wastewater Treatment","KSTP Chlorine Contact Tank and Chemical Storage","Chlorine Dosing",null,null,null,null,0,63787.500000000007,null,1,63787.500000000007,null,null,{"$f":"IF(Q67=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q67,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q67,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},63787.500000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",63787.500000000007,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA67=\"\",\"\",(CA67/$CG67)*$W67)","v":""},"","","","","","","Kuranda"]
[null,"SW-006115",null,"Active (Above Ground)","Wastewater Treatment","KSTP Bioreactor Mechancial","Bioreactor",null,null,null,null,0,28350.000000000004,null,1,28350.000000000004,null,null,{"$f":"IF(Q68=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q68,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q68,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28350.000000000004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",28350.000000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-005732",null,"Active (Above Ground)","Wastewater Treatment","KSTP Clarifier Structure","Clarifier",null,null,null,null,0,380828.97536036861,null,1,380828.97536036861,null,null,{"$f":"IF(Q69=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q69,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q69,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},380828.97536036861,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",380828.97536036861,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006119",null,"Active (Above Ground)","Wastewater Treatment","KSTP Chlorine Contact Tank Mechanical","Chlorine Dosing",null,null,null,null,0,35437.500000000007,null,1,35437.500000000007,null,null,{"$f":"IF(Q70=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q70,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q70,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35437.500000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",35437.500000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006123",null,"Active (Above Ground)","Wastewater Treatment","KSTP Clarifier Mechanical Rotating Bridge","Clarifier",null,null,null,null,0,113400.00000000001,null,1,113400.00000000001,null,null,{"$f":"IF(Q71=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q71,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q71,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},113400.00000000001,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",113400.00000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006125",null,"Active (Above Ground)","Wastewater Treatment","KSTP Clarifier Walkway Structure","Clarifier",null,null,null,null,0,71442.000000000015,null,1,71442.000000000015,null,null,{"$f":"IF(Q72=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q72,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q72,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},71442.000000000015,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",71442.000000000015,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006139",null,"Active (Above Ground)","Wastewater Treatment","KSTP Inlet Structure Steel Supports and walkway","Inlet Works",null,null,null,null,0,21262.500000000004,null,1,21262.500000000004,null,null,{"$f":"IF(Q73=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q73,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q73,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21262.500000000004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",21262.500000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006124",null,"Active (Above Ground)","Wastewater Treatment","KSTP Clarifier Structure Internal Coating","Clarifier",null,null,null,null,0,16357.950000000003,null,1,16357.950000000003,null,null,{"$f":"IF(Q74=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q74,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q74,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16357.950000000003,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",16357.950000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006141",null,"Active (Above Ground)","Wastewater Treatment","KSTP Liquid Alum Dosing Mechanical","Liquid Alum Dosing",null,null,null,null,0,21262.500000000004,null,1,21262.500000000004,null,null,{"$f":"IF(Q75=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q75,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q75,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21262.500000000004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",21262.500000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006146",null,"Active (Above Ground)","Wastewater Treatment","KSTP Oxygenated Ditch Mechanical","Oxidation Channel",null,null,null,null,0,35437.500000000007,null,1,35437.500000000007,null,null,{"$f":"IF(Q76=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q76,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q76,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35437.500000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",35437.500000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-005731",null,"Active (Above Ground)","Wastewater Treatment","KSTP Inlet Structure Stainless Steel Channel","Inlet Works",null,null,null,null,0,49612.500000000007,null,1,49612.500000000007,null,null,{"$f":"IF(Q77=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q77,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q77,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49612.500000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",49612.500000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006158",null,"Active (Above Ground)","Wastewater Treatment","KSTP RAS System Wet Well Mechanical","RAS System",null,null,null,null,0,14175.000000000002,null,1,14175.000000000002,null,null,{"$f":"IF(Q78=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q78,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q78,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14175.000000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",14175.000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006133",null,"Active (Above Ground)","Wastewater Treatment","KSTP Inlet Civil Structures","Inlet Works",null,null,null,null,{"$f":"IF(H79=SewerTYPE1,VLOOKUP(J79,SewerUnitrates1,2,FALSE),IF(H79=SEWERTYPE2,VLOOKUP((J79&\"_\"&K79),Sewerrates2,2,FALSE),0))","v":0},14175.000000000002,null,{"$f":"IF(N79=\"\",1,VLOOKUP(N79,Sewersitecond,2,FALSE))","v":1},14175.000000000002,null,null,{"$f":"IF(Q79=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q79,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q79,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14175.000000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",14175.000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006168",null,"Active (Above Ground)","Wastewater Treatment","KSTP Sodium Hydroxide Dosing Mechanical","Sodium Hydroxide Dosing",null,null,null,null,0,19845.000000000004,null,1,{"$f":"IF(M80=\"\",\"\",M80*O80)","v":19845.000000000004},null,null,{"$f":"IF(Q80=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q80,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q80,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(S80=\"\",0,S80*10000*R80)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U80,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P80+T80)*V80,0)","v":19845.000000000004},null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",19845.000000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","Kuranda"]
[null,"SW-006138",null,"Active (Above Ground)","Wastewater Treatment","KSTP Inlet Stainless Overflow Bypass Chamber","Inlet Works",null,null,null,null,0,17010.000000000004,null,1,17010.000000000004,null,null,{"$f":"IF(Q81=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q81,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q81,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17010.000000000004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,{"$f":"IF(BC81=\"\",\"\",(BC81/$CG81)*$W81)","v":""},"",17010.000000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005734",null,"Active (Above Ground)","Wastewater Treatment","KSTP Solid Stream Storage Lagoon 1","Lagoon",null,null,null,null,0,30873.150000000005,null,1,30873.150000000005,null,null,{"$f":"IF(Q82=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q82,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q82,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30873.150000000005,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X82=\"y\",BC$14,IF(AND(X82>0,X82<=1),X82*BC$14,\"\"))","v":""},"",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC82:CF82)","v":2242},null,"","",30873.150000000005,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI82:DL82)=W82,\"\",\"ERROR\")","v":""}]
[null,"SW-006172",null,"Active (Above Ground)","Wastewater Treatment","KSTP Solid Stream Storage Lagoon 2","Lagoon",null,null,null,null,0,20667.150000000001,null,1,20667.150000000001,null,null,{"$f":"IF(Q83=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q83,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q83,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20667.150000000001,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",20667.150000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005735",null,"Active (Above Ground)","Wastewater Treatment","KSTP Oxygenated Ditch Structure","Oxidation Channel",null,null,null,null,0,327499.20000000007,null,1,327499.20000000007,null,null,{"$f":"IF(Q84=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q84,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q84,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},327499.20000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",327499.20000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-006157",null,"Active (Above Ground)","Wastewater Treatment","KSTP RAS System Wet Well","RAS System",null,null,null,null,0,35437.500000000007,null,1,35437.500000000007,null,null,{"$f":"IF(Q85=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q85,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q85,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35437.500000000007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",35437.500000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-006137",null,"Active (Above Ground)","Wastewater Treatment","KSTP Inlet Pipework","Inlet Works",null,null,null,null,0,25515.000000000004,null,1,25515.000000000004,null,null,{"$f":"IF(Q86=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q86,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q86,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25515.000000000004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AS86=\"y\",BX$14,IF(AND(AS86>0,AS86<=1),AS86*BX$14,\"\"))","v":""},"","","","","","","","",2242,null,"","",25515.000000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-006166",null,"Active (Above Ground)","Wastewater Treatment","KSTP Sitewide Process Pipework","Process",null,null,null,null,0,354375.00000000006,null,1,354375.00000000006,null,null,{"$f":"IF(Q87=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q87,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q87,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},354375.00000000006,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","",{"$f":"IF(AN87=\"y\",BS$14,IF(AND(AN87>0,AN87<=1),AN87*BS$14,\"\"))","v":""},"","","","","","","","","","","","","",2242,null,"","",354375.00000000006,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-006174",null,"Active (Above Ground)","Wastewater Treatment","KSTP Stormwater Structures","Stormwater",null,null,null,null,0,25515.000000000004,null,1,25515.000000000004,null,null,{"$f":"IF(Q88=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q88,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q88,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25515.000000000004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",25515.000000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-006176",null,"Active (Above Ground)","Wastewater Treatment","KSTP WAS Awning Structure","WAS System",null,null,null,null,0,2126.2500000000005,null,1,2126.2500000000005,null,null,{"$f":"IF(Q89=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q89,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q89,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2126.2500000000005,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",2126.2500000000005,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-006153",null,"Active (Above Ground)","Wastewater Treatment","KSTP RAS System Pipework","RAS System",null,null,null,null,0,21262.500000000004,null,1,21262.500000000004,null,null,{"$f":"IF(Q90=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q90,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q90,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21262.500000000004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",21262.500000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-006121",null,"Active (Above Ground)","Wastewater Treatment","KSTP Chlorine Storage Tanks","Chlorine Dosing",null,null,null,null,0,28350.000000000004,null,1,28350.000000000004,null,null,{"$f":"IF(Q91=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q91,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q91,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28350.000000000004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",28350.000000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-006143",null,"Active (Above Ground)","Wastewater Treatment","KSTP Liquid Alum Storage Tank","Liquid Alum Dosing",null,null,null,null,0,7087.5000000000009,null,1,7087.5000000000009,null,null,{"$f":"IF(Q92=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q92,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q92,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7087.5000000000009,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",7087.5000000000009,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-006170",null,"Active (Above Ground)","Wastewater Treatment","KSTP Sodium Hydroxide Storage Tank","Sodium Hydroxide Dosing",null,null,null,null,0,7087.5000000000009,null,1,7087.5000000000009,null,null,{"$f":"IF(Q93=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q93,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q93,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7087.5000000000009,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",7087.5000000000009,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-006152",null,"Active (Above Ground)","Wastewater Treatment","KSTP RAS System Assorted valves","RAS System",null,null,null,null,0,11340.000000000002,null,1,11340.000000000002,null,null,{"$f":"IF(Q94=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q94,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q94,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11340.000000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",11340.000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-006175",null,"Active (Above Ground)","Wastewater Treatment","KSTP WAS Auto Valve","WAS System",null,null,null,null,0,12757.500000000002,null,1,12757.500000000002,null,null,{"$f":"IF(Q95=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q95,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q95,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12757.500000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",12757.500000000002,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY95=\"\",\"\",(BY95/$CG95)*$W95)","v":""},"","","","","","","",""]
[null,"SW-006371",null,"Active (Above Ground)","Wastewater Treatment","MWWR Portable generator load bank","Generator",null,null,null,null,0,11550.000000000002,null,1,11550.000000000002,null,null,{"$f":"IF(Q96=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q96,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q96,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11550.000000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",11550.000000000002,"","","","","","","","","","","","","",{"$f":"IF(BS96=\"\",\"\",(BS96/$CG96)*$W96)","v":""},"","","","","","","","","","","","","",""]
[null,"SW-006178",null,"Active (Above Ground)","Wastewater Treatment","KSTP WAS Pipework","WAS System",null,null,null,null,0,9922.5000000000018,null,1,9922.5000000000018,null,null,{"$f":"IF(Q97=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q97,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q97,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9922.5000000000018,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",9922.5000000000018,"","","","","","","","","","","",{"$f":"IF(BQ97=\"\",\"\",(BQ97/$CG97)*$W97)","v":""},"","","","","","","","","","","","","","","",""]
[null,"SW-006201",null,"Active (Above Ground)","Wastewater Treatment","MSTP Effluent Outflow Channel","Effluent Channel",null,null,null,null,0,140332.50000000003,null,1,140332.50000000003,null,null,{"$f":"IF(Q98=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q98,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q98,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},140332.50000000003,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,{"$f":"IF(AB98=\"y\",BG$14,IF(AND(AB98>0,AB98<=1),AB98*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,{"$f":"IF(BC98=\"\",\"\",(BC98/$CG98)*$W98)","v":""},"","",140332.50000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005874",null,"Active (Above Ground)","Wastewater Treatment","MSTP Advanced Secondary Treatment Tank 2 Structure","Hummus Tank 2",null,null,null,null,0,519750.00000000012,null,1,519750.00000000012,null,null,{"$f":"IF(Q99=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q99,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q99,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},519750.00000000012,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X99=\"y\",BC$14,IF(AND(X99>0,X99<=1),X99*BC$14,\"\"))","v":""},"","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",519750.00000000012,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-006198",null,"Active (Above Ground)","Wastewater Treatment","MSTP Advanced Secondary Treatment Tank 2 Electrical","Hummus Tank 2",null,null,null,null,0,17820.000000000004,null,1,17820.000000000004,null,null,{"$f":"IF(Q100=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q100,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q100,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17820.000000000004,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",17820.000000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-006200",null,"Active (Above Ground)","Wastewater Treatment","MSTP Advanced Secondary Treatment Tank 2 Rotating Scraper Bridge","Hummus Tank 2",null,null,null,null,0,133650.00000000003,null,1,133650.00000000003,null,null,{"$f":"IF(Q101=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q101,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q101,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},133650.00000000003,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",133650.00000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-006199",null,"Active (Above Ground)","Wastewater Treatment","MSTP Advanced Secondary Treatment Tank 2 Mechanical","Hummus Tank 2",null,null,null,null,0,51975.000000000015,null,1,51975.000000000015,null,null,{"$f":"IF(Q102=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q102,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q102,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51975.000000000015,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",51975.000000000015,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-006246",null,"Active (Above Ground)","Wastewater Treatment","MSTP Septic Receival Station Pipework","Pump Station",null,null,null,null,0,8910.0000000000018,null,1,8910.0000000000018,null,null,{"$f":"IF(Q103=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q103,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q103,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8910.0000000000018,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8910.0000000000018,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005705",null,"Active (Above Ground)","Wastewater Treatment","MSTP Septic Receival Station Tank","Pump Station",null,null,null,null,0,11137.500000000002,null,1,11137.500000000002,null,null,{"$f":"IF(Q104=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q104,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q104,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11137.500000000002,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11137.500000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-006248",null,"Active (Above Ground)","Wastewater Treatment","MSTP Septic Receival Station Switchboard","Pump Station",null,null,null,null,0,22275.000000000004,null,1,22275.000000000004,null,null,{"$f":"IF(Q105=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q105,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q105,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22275.000000000004,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",22275.000000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-006256",null,"Active (Above Ground)","Wastewater Treatment","MSTP Trade Waste Facility Pump Switchboard","Pump Station",null,null,null,null,0,11137.500000000002,null,1,11137.500000000002,null,null,{"$f":"IF(Q106=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q106,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q106,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11137.500000000002,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11137.500000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-006257",null,"Active (Above Ground)","Wastewater Treatment","MSTP Trade Waste Facility Screen","Pump Station",null,null,null,null,0,59400.000000000015,null,1,59400.000000000015,null,null,{"$f":"IF(Q107=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q107,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q107,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},59400.000000000015,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",59400.000000000015,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-009238",null,"Active (Above Ground)","Wastewater Treatment","Historian (Stage 2)",null,null,null,null,null,0,23980.67,null,1,23980.67,null,null,{"$f":"IF(Q108=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q108,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q108,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23980.67,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",23980.67,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-009259",null,"Active (Above Ground)","Wastewater Treatment","KSTP Belt Filter Press",null,null,null,null,null,0,114428.47,null,1,114428.47,null,null,{"$f":"IF(Q109=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q109,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q109,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},114428.47,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",114428.47,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-009260",null,"Active (Above Ground)","Wastewater Treatment","KSTP Sludge Cake Conveyor",null,null,null,null,null,0,21001.83,null,1,21001.83,null,null,{"$f":"IF(Q110=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q110,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q110,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21001.83,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",21001.83,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-009261",null,"Active (Above Ground)","Wastewater Treatment","KSTP Sludge Facility Shed",null,null,null,null,null,0,328072.56,null,1,328072.56,null,null,{"$f":"IF(Q111=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q111,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q111,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},328072.56,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",328072.56,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-009262",null,"Active (Above Ground)","Wastewater Treatment","KSTP Electrical Switchboard",null,null,null,null,null,0,40057.980000000003,null,1,40057.980000000003,null,null,{"$f":"IF(Q112=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q112,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q112,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40057.980000000003,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",40057.980000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-009263",null,"Active (Above Ground)","Wastewater Treatment","KSTP Sludge Feed Pump",null,null,null,null,null,0,10300.620000000001,null,1,10300.620000000001,null,null,{"$f":"IF(Q113=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q113,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q113,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10300.620000000001,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",10300.620000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-009264",null,"Active (Above Ground)","Wastewater Treatment","KSTP Ploymer Batching & Dosing System",null,null,null,null,null,0,20601.25,null,1,20601.25,null,null,{"$f":"IF(Q114=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q114,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q114,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20601.25,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",20601.25,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-009265",null,"Active (Above Ground)","Wastewater Treatment","KSTP SCADA & Telemetry Control",null,null,null,null,null,0,85838.53,null,1,85838.53,null,null,{"$f":"IF(Q115=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q115,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q115,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},85838.53,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",85838.53,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-009266",null,"Active (Above Ground)","Wastewater Treatment","KSTP Filtrate Return Pump & Valves",null,null,null,null,null,0,4578.05,null,1,4578.05,null,null,{"$f":"IF(Q116=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q116,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q116,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4578.05,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",4578.05,{"$f":"IF(BF116=\"\",\"\",(BF116/$CG116)*$W116)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF116=\"\",\"\",(CF116/$CG116)*$W116)","v":""},""]
[null,"SW-009267",null,"Active (Above Ground)","Wastewater Treatment","KSTP FIlter Belt Wash Pump",null,null,null,null,null,0,2289.0300000000002,null,1,2289.0300000000002,null,null,{"$f":"IF(Q117=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q117,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q117,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2289.0300000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,{"$f":"IF(BC117=\"\",\"\",(BC117/$CG117)*$W117)","v":""},"",2289.0300000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-009268",null,"Active (Above Ground)","Wastewater Treatment","KSTP Air Compressor - Belt Press",null,null,null,null,null,0,2289.0300000000002,null,1,2289.0300000000002,null,null,{"$f":"IF(Q118=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q118,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q118,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2289.0300000000002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",2289.0300000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011237",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Pipework - Septage to Inlet Works ",null,null,null,null,null,0,33048.509118845599,null,1,33048.509118845599,null,null,{"$f":"IF(Q119=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q119,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q119,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33048.509118845599,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","",{"$f":"IF(AE119=\"y\",BJ$14,IF(AND(AE119>0,AE119<=1),AE119*BJ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",33048.509118845599,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011238",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Pipework - Rising Main to Inlet Works ",null,null,null,null,null,0,50545.214312340482,null,1,50545.214312340482,null,null,{"$f":"IF(Q120=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q120,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q120,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50545.214312340482,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",50545.214312340482,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011239",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Pipework - Inlet Works to Emergency Bypass ",null,null,null,null,null,0,159187.61155566742,null,1,159187.61155566742,null,null,{"$f":"IF(Q121=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q121,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q121,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},159187.61155566742,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",159187.61155566742,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011240",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Pipework - Inlet works to Bioreactor ",null,null,null,null,null,0,23937.964425755094,null,1,23937.964425755094,null,null,{"$f":"IF(Q122=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q122,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q122,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23937.964425755094,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",23937.964425755094,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011241",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Flowmeter - Inlet Works to Emergency Bypass",null,null,null,null,null,0,8272.6077794319644,null,1,8272.6077794319644,null,null,{"$f":"IF(Q123=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q123,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q123,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8272.6077794319644,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8272.6077794319644,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011242",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Inlet Works - Electrical ",null,null,null,null,null,0,16531.241559236511,null,1,16531.241559236511,null,null,{"$f":"IF(Q124=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q124,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q124,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16531.241559236511,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16531.241559236511,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011243",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Inlet Works - Instrumentation & Controls ",null,null,null,null,null,0,28087.739251111907,null,1,28087.739251111907,null,null,{"$f":"IF(Q125=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q125,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q125,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28087.739251111907,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",28087.739251111907,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011244",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Inlet Works - Inlet Chamber",null,null,null,null,null,0,111791.99701935088,null,1,111791.99701935088,null,null,{"$f":"IF(Q126=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q126,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q126,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},111791.99701935088,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",111791.99701935088,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011245",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Inlet Works - Inlet Screw Screens (Mechanical & Compactor)",null,null,null,null,null,0,419219.98882256576,null,1,419219.98882256576,null,null,{"$f":"IF(Q127=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q127,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q127,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},419219.98882256576,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",419219.98882256576,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011246",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Inlet Works - Pista Grit Chamber (Mechanical)",null,null,null,null,null,0,251536.18549342768,null,1,251536.18549342768,null,null,{"$f":"IF(Q128=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q128,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q128,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},251536.18549342768,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",251536.18549342768,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011247",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Inlet Works - Grit Classifer (Mechanical)",null,null,null,null,null,0,139739.9962741886,null,1,139739.9962741886,null,null,{"$f":"IF(Q129=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q129,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q129,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},139739.9962741886,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",139739.9962741886,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011248",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Inlet Works - Civil Strucutre ",null,null,null,null,null,0,120550.89998581701,null,1,120550.89998581701,null,null,{"$f":"IF(Q130=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q130,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q130,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},120550.89998581701,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",120550.89998581701,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011249",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Grease Trap - Waste Receival Station",null,null,null,null,null,0,27947.999254837719,null,1,27947.999254837719,null,null,{"$f":"IF(Q131=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q131,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q131,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27947.999254837719,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",27947.999254837719,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011250",null,"Passive (Below Ground)","Wastewater Treatment","MSTP - Septage - Waste Receival Station",null,null,null,null,null,0,55578.78871813303,null,1,55578.78871813303,null,null,{"$f":"IF(Q132=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q132,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q132,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55578.78871813303,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",55578.78871813303,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011251",null,"Active (Above Ground)","Wastewater Treatment","MSTP - General Purpose Pump Station - Structure ",null,null,null,null,null,0,91641.489556612883,null,1,91641.489556612883,null,null,{"$f":"IF(Q133=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q133,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q133,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},91641.489556612883,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",91641.489556612883,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011252",null,"Active (Above Ground)","Wastewater Treatment","MSTP - General Purpose Pump Station - Pumps",null,null,null,null,null,0,55029.610532775463,null,1,55029.610532775463,null,null,{"$f":"IF(Q134=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q134,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q134,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55029.610532775463,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",55029.610532775463,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011253",null,"Active (Above Ground)","Wastewater Treatment","MSTP - General Purpose Pump Station - Flowmeter",null,null,null,null,null,0,4713.4300743283811,null,1,4713.4300743283811,null,null,{"$f":"IF(Q135=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q135,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q135,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4713.4300743283811,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",4713.4300743283811,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011254",null,"Active (Above Ground)","Wastewater Treatment","MSTP - General Purpose Pump Station - Electrical",null,null,null,null,null,0,8272.6077794319644,null,1,8272.6077794319644,null,null,{"$f":"IF(Q136=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q136,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q136,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8272.6077794319644,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8272.6077794319644,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011255",null,"Active (Above Ground)","Wastewater Treatment","MSTP - General Purpose Pump Station - Instrumentation & Controls ",null,null,null,null,null,0,11817.811484908128,null,1,11817.811484908128,null,null,{"$f":"IF(Q137=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q137,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q137,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11817.811484908128,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11817.811484908128,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011256",null,"Active (Above Ground)","Wastewater Treatment","MSTP - General Purpose Pump Station - Receiving Pipework ",null,null,null,null,null,0,129930.24853574055,null,1,129930.24853574055,null,null,{"$f":"IF(Q138=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q138,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q138,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},129930.24853574055,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",129930.24853574055,"","","","","","","","","","","","",{"$f":"IF(BS138=\"\",\"\",(BS138/$CG138)*$W138)","v":""},"","","","","","","","","","","","","",""]
[null,"SW-011257",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Bioreactor - Structure ",null,null,null,null,null,0,2676859.3686283566,null,1,2676859.3686283566,null,null,{"$f":"IF(Q139=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q139,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q139,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2676859.3686283566,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",2676859.3686283566,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011258",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Bioreactor - Pipework to Clarifier",null,null,null,null,null,0,55965.868507812527,null,1,55965.868507812527,null,null,{"$f":"IF(Q140=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q140,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q140,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55965.868507812527,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",55965.868507812527,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011259",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Bioreactor - Stairs, walkways, handrails ",null,null,null,null,null,0,103533.36323954634,null,1,103533.36323954634,null,null,{"$f":"IF(Q141=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q141,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q141,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},103533.36323954634,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",103533.36323954634,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011260",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Bioreactor - Air Diffuser Pipework",null,null,null,null,null,0,430510.98052152019,null,1,430510.98052152019,null,null,{"$f":"IF(Q142=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q142,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q142,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},430510.98052152019,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",430510.98052152019,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011261",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Bioreactor - Air Diffusers",null,null,null,null,null,{"$f":"IF(H143=SewerTYPE1,VLOOKUP(J143,SewerUnitrates1,2,FALSE),IF(H143=SEWERTYPE2,VLOOKUP((J143&\"_\"&K143),Sewerrates2,2,FALSE),0))","v":0},69869.998137094299,null,{"$f":"IF(N143=\"\",1,VLOOKUP(N143,Sewersitecond,2,FALSE))","v":1},69869.998137094299,null,null,{"$f":"IF(Q143=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q143,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q143,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},69869.998137094299,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV143=\"y\",CA$14,IF(AND(AV143>0,AV143<=1),AV143*CA$14,\"\"))","v":""},"","","","","",10371,null,"","","",69869.998137094299,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011262",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Bioreactor - Aeration Blowers (3)",null,null,null,null,null,0,211552.3803594941,null,1,{"$f":"IF(M144=\"\",\"\",M144*O144)","v":211552.3803594941},null,null,{"$f":"IF(Q144=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q144,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q144,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(S144=\"\",0,S144*10000*R144)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P144+T144)*V144,0)","v":211552.3803594941},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AA144=\"y\",BF$14,IF(AND(AA144>0,AA144<=1),AA144*BF$14,\"\"))","v":10371},"","","","","","","","","","","","","","","",{"$f":"IF(AQ144=\"y\",BV$14,IF(AND(AQ144>0,AQ144<=1),AQ144*BV$14,\"\"))","v":""},"","","","","","","","","","",10371,null,"","","",211552.3803594941,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011263",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Bioreactor - Aeration Pipework ",null,null,null,null,null,0,405287.91119402915,null,1,405287.91119402915,null,null,{"$f":"IF(Q145=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q145,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q145,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},405287.91119402915,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X145=\"y\",BC$14,IF(AND(X145>0,X145<=1),X145*BC$14,\"\"))","v":""},"","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",405287.91119402915,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011264",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Bioreactor - Aeraction Electrical Works",null,null,null,null,null,0,30169.865195597318,null,1,30169.865195597318,null,null,{"$f":"IF(Q146=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q146,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q146,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30169.865195597318,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC146:CF146)","v":10371},null,"","","",30169.865195597318,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI146:DL146)=W146,\"\",\"ERROR\")","v":""}]
[null,"SW-011265",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Bioreactor - DO Probes (2)",null,null,null,null,null,0,11063.215505027511,null,1,11063.215505027511,null,null,{"$f":"IF(Q147=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q147,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q147,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11063.215505027511,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11063.215505027511,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011266",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Bioreactor - General Electrical Works",null,null,null,null,null,0,41307.142898650149,null,1,41307.142898650149,null,null,{"$f":"IF(Q148=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q148,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q148,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41307.142898650149,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",41307.142898650149,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011267",null,"Passive (Below Ground)","Wastewater Treatment","MSTP - Bioreactor - Instrumentation & Control ",null,null,null,null,null,0,79809.704072077322,null,1,79809.704072077322,null,null,{"$f":"IF(Q149=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q149,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q149,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},79809.704072077322,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",79809.704072077322,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011268",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Bioreactor - Mechanical ",null,null,null,null,null,0,187301.90140607141,null,1,187301.90140607141,null,null,{"$f":"IF(Q150=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q150,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q150,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},187301.90140607141,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",187301.90140607141,"","","","","","","","","",{"$f":"IF(BP150=\"\",\"\",(BP150/$CG150)*$W150)","v":""},"","","","","","","","","","","","","","","","",""]
[null,"SW-011269",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Blower Building",null,null,null,null,null,0,328765.57656030246,null,1,328765.57656030246,null,null,{"$f":"IF(Q151=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q151,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q151,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},328765.57656030246,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,{"$f":"IF(BC151=\"\",\"\",(BC151/$CG151)*$W151)","v":""},"","",328765.57656030246,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011270",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Bioreactor - Decanters (2)",null,null,null,null,null,0,612005.28768243641,null,1,612005.28768243641,null,null,{"$f":"IF(Q152=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q152,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q152,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},612005.28768243641,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",612005.28768243641,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011271",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Clarifier - Pipework",null,null,null,null,null,0,168260.39850176463,null,1,168260.39850176463,null,null,{"$f":"IF(Q153=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q153,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q153,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},168260.39850176463,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",168260.39850176463,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011272",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Clarifier - Civil Structure ",null,null,null,null,null,0,698699.9813709429,null,1,698699.9813709429,null,null,{"$f":"IF(Q154=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q154,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q154,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},698699.9813709429,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",698699.9813709429,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011273",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Clarifier - Mechanical (Stairways, walkways, hailrailing, bridge)",null,null,null,null,null,0,209609.99441128288,null,1,209609.99441128288,null,null,{"$f":"IF(Q155=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q155,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q155,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},209609.99441128288,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",209609.99441128288,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011274",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Clarifier - Sludge Return Pump Station",null,null,null,null,null,0,55895.998509675439,null,1,55895.998509675439,null,null,{"$f":"IF(Q156=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q156,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q156,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55895.998509675439,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",55895.998509675439,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011275",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Clarifier - Sludge Return Pump Station - Electrical",null,null,null,null,null,0,27947.999254837719,null,1,27947.999254837719,null,null,{"$f":"IF(Q157=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q157,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q157,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27947.999254837719,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",27947.999254837719,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA157=\"\",\"\",(CA157/$CG157)*$W157)","v":""},"","","","","",""]
[null,"SW-011276",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Clarifier - Sludge Return Pump Station - Instrumentation & Controls",null,null,null,null,null,0,13973.99962741886,null,1,13973.99962741886,null,null,{"$f":"IF(Q158=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q158,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q158,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13973.99962741886,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13973.99962741886,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011277",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Clarifier - Sludge Return Pump Station - Valving & Equipment ",null,null,null,null,null,0,13973.99962741886,null,1,13973.99962741886,null,null,{"$f":"IF(Q159=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q159,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q159,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13973.99962741886,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","",{"$f":"IF(AP159=\"y\",BU$14,IF(AND(AP159>0,AP159<=1),AP159*BU$14,\"\"))","v":""},"","","","","","","","","","","",10371,null,"","","",13973.99962741886,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011278",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Return Activate Sludge (RAS) Pump Station - Concrete Slab",null,null,null,null,null,0,21240.479433676664,null,1,21240.479433676664,null,null,{"$f":"IF(Q160=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q160,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q160,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21240.479433676664,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","",{"$f":"IF(AN160=\"y\",BS$14,IF(AND(AN160>0,AN160<=1),AN160*BS$14,\"\"))","v":""},"","","","","","","","","","","","","",10371,null,"","","",21240.479433676664,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011279",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Return Activate Sludge (RAS) Pump Station - Pumps (4)",null,null,null,null,null,0,64056.814292088049,null,1,64056.814292088049,null,null,{"$f":"IF(Q161=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q161,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q161,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},64056.814292088049,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",64056.814292088049,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011280",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Return Activate Sludge (RAS) Pump Station - Pipework",null,null,null,null,null,0,170547.0758527962,null,1,170547.0758527962,null,null,{"$f":"IF(Q162=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q162,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q162,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},170547.0758527962,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",170547.0758527962,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011281",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Return Activate Sludge (RAS) Pump Station - Flowmeters",null,null,null,null,null,0,11827.593284647322,null,1,11827.593284647322,null,null,{"$f":"IF(Q163=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q163,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q163,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11827.593284647322,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11827.593284647322,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011282",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Return Activate Sludge (RAS) Pump Station - Electrical",null,null,null,null,null,0,8272.6077794319644,null,1,8272.6077794319644,null,null,{"$f":"IF(Q164=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q164,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q164,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8272.6077794319644,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8272.6077794319644,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011283",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Return Activate Sludge (RAS) Pump Station - Instrumentation & Controls ",null,null,null,null,null,0,12576.599664676973,null,1,12576.599664676973,null,null,{"$f":"IF(Q165=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q165,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q165,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12576.599664676973,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12576.599664676973,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011284",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Pump & Generator Shelters x 4",null,null,null,null,null,0,79867.556430534838,null,1,79867.556430534838,null,null,{"$f":"IF(Q166=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q166,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q166,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},79867.556430534838,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",79867.556430534838,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011285",null,"Passive (Below Ground)","Wastewater Treatment","MSTP - Chlorine Contact Tank - Structure",null,null,null,null,null,0,279941.13453608198,null,1,279941.13453608198,null,null,{"$f":"IF(Q167=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q167,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q167,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},279941.13453608198,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",279941.13453608198,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011286",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Chlorine Contact Tank - Flowmeter",null,null,null,null,null,0,23755.79936661206,null,1,23755.79936661206,null,null,{"$f":"IF(Q168=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q168,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q168,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23755.79936661206,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",23755.79936661206,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011287",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Chlorine Contact Tank - Pipework",null,null,null,null,null,0,279004.87656104495,null,1,279004.87656104495,null,null,{"$f":"IF(Q169=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q169,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q169,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},279004.87656104495,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",279004.87656104495,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011288",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Chlorine Contact Tank - Instrumentation & Control",null,null,null,null,null,0,57838.384457886656,null,1,57838.384457886656,null,null,{"$f":"IF(Q170=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q170,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q170,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},57838.384457886656,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",57838.384457886656,"","","","",{"$f":"IF(BK170=\"\",\"\",(BK170/$CG170)*$W170)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011289",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Chlorine Contact Tank - Electrical",null,null,null,null,null,0,13973.99962741886,null,1,13973.99962741886,null,null,{"$f":"IF(Q171=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q171,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q171,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13973.99962741886,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,{"$f":"IF(BC171=\"\",\"\",(BC171/$CG171)*$W171)","v":""},"","",13973.99962741886,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011290",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Recycled Water Pump Station - Skid (Slab)",null,null,null,null,null,0,137699.79232858543,null,1,137699.79232858543,null,null,{"$f":"IF(Q172=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q172,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q172,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},137699.79232858543,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",137699.79232858543,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011291",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Recycled Water Pump Station - Pipework (RE site service water reticulation)",null,null,null,null,null,0,74600.616230964399,null,1,74600.616230964399,null,null,{"$f":"IF(Q173=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q173,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q173,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},74600.616230964399,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(Z173=\"y\",BE$14,IF(AND(Z173>0,Z173<=1),Z173*BE$14,\"\"))","v":""},10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",74600.616230964399,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011292",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Recycled Water Pump Station - Electrical",null,null,null,null,null,0,8272.6077794319644,null,1,8272.6077794319644,null,null,{"$f":"IF(Q174=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q174,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q174,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8272.6077794319644,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X174=\"y\",BC$14,IF(AND(X174>0,X174<=1),X174*BC$14,\"\"))","v":""},"","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8272.6077794319644,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011293",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Recycled Water Pump Station - Flowmeter (Site Recycled Effluent)",null,null,null,null,null,0,5205.3148612135246,null,1,5205.3148612135246,null,null,{"$f":"IF(Q175=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q175,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q175,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5205.3148612135246,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",5205.3148612135246,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011294",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Recycled Water Pump Station - Instrumentation & Control",null,null,null,null,null,0,11325.926698022986,null,1,11325.926698022986,null,null,{"$f":"IF(Q176=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q176,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q176,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11325.926698022986,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11325.926698022986,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011295",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Aerobic Digestor - Structure",null,null,null,null,null,0,639981.23493652884,null,1,639981.23493652884,null,null,{"$f":"IF(Q177=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q177,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q177,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},639981.23493652884,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",639981.23493652884,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011296",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Aerobic Digestor - DO Probes",null,null,null,null,null,0,3715.6865009306748,null,1,3715.6865009306748,null,null,{"$f":"IF(Q178=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q178,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q178,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3715.6865009306748,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",3715.6865009306748,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011297",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Aerobic Digestor - Electrical ",null,null,null,null,null,0,8272.6077794319644,null,1,8272.6077794319644,null,null,{"$f":"IF(Q179=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q179,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q179,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8272.6077794319644,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8272.6077794319644,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011298",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Aerobic Digestor - Instrumentation & Control",null,null,null,null,null,0,29360.770617169765,null,1,29360.770617169765,null,null,{"$f":"IF(Q180=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q180,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q180,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29360.770617169765,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",29360.770617169765,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011299",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Aerobic Digestor - Aeration Blowers (2)",null,null,null,null,null,0,72902.356056244185,null,1,72902.356056244185,null,null,{"$f":"IF(Q181=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q181,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q181,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},72902.356056244185,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",72902.356056244185,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011300",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Aerobic Digestor - Aeration Pipework ",null,null,null,null,null,0,147775.04605995445,null,1,147775.04605995445,null,null,{"$f":"IF(Q182=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q182,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q182,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},147775.04605995445,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",147775.04605995445,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011301",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Aerobic Digestor - Aeration Air Diffuser System Pipework ",null,null,null,null,null,0,144169.75415608037,null,1,144169.75415608037,null,null,{"$f":"IF(Q183=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q183,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q183,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},144169.75415608037,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",144169.75415608037,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011302",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Sludge Dewatering Facility - Structure ",null,null,null,null,null,0,344626.7788114039,null,1,344626.7788114039,null,null,{"$f":"IF(Q184=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q184,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q184,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},344626.7788114039,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",344626.7788114039,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011303",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Waste Activate Sludge (WAS) Pump Station - Pumps (4)",null,null,null,null,null,0,28101.713250739325,null,1,28101.713250739325,null,null,{"$f":"IF(Q185=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q185,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q185,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28101.713250739325,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY185=\"y\",CD$14,IF(AND(AY185>0,AY185<=1),AY185*CD$14,\"\"))","v":""},"","",10371,null,"","","",28101.713250739325,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011304",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Waste Activate Sludge (WAS) Pump Station - Pipework",null,null,null,null,null,0,5994.8458401626904,null,1,5994.8458401626904,null,null,{"$f":"IF(Q186=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q186,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q186,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5994.8458401626904,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",5994.8458401626904,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011305",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Waste Activate Sludge (WAS) Pump Station - Flowmeters",null,null,null,null,null,0,11179.199701935087,null,1,11179.199701935087,null,null,{"$f":"IF(Q187=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q187,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q187,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11179.199701935087,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11179.199701935087,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011306",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Waste Activate Sludge (WAS) Pump Station - Electrical",null,null,null,null,null,0,16196.927592150143,null,1,16196.927592150143,null,null,{"$f":"IF(Q188=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q188,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q188,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16196.927592150143,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16196.927592150143,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011307",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Waste Activate Sludge (WAS) Pump Station - Instrumentation & Controls ",null,null,null,null,null,0,13973.99962741886,null,1,13973.99962741886,null,null,{"$f":"IF(Q189=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q189,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q189,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13973.99962741886,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13973.99962741886,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011308",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Sludge Dewatering Facility - Mechanical (Belt Filter Press) ",null,null,null,null,null,0,461407.49369774328,null,1,461407.49369774328,null,null,{"$f":"IF(Q190=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q190,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q190,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},461407.49369774328,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",461407.49369774328,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011309",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Sludge Dewatering Facility - Compressed Air System",null,null,null,null,null,0,84319.113751845391,null,1,84319.113751845391,null,null,{"$f":"IF(Q191=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q191,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q191,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},84319.113751845391,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"",{"$f":"IF(AC191=\"y\",BH$14,IF(AND(AC191>0,AC191<=1),AC191*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","",{"$f":"IF(AV191=\"y\",CA$14,IF(AND(AV191>0,AV191<=1),AV191*CA$14,\"\"))","v":""},"","","","","",10371,null,"","","",84319.113751845391,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011310",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Sludge Dewatering Facility - Polymer Batching & Dosing System",null,null,null,null,null,0,196488.40876113658,null,1,196488.40876113658,null,null,{"$f":"IF(Q192=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q192,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q192,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},196488.40876113658,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",196488.40876113658,"","","","","","",{"$f":"IF(BM192=\"\",\"\",(BM192/$CG192)*$W192)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011311",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Sludge Dewatering Facility - Mechanical (Belt Conveyor System) ",null,null,null,null,null,0,181270.72316687743,null,1,181270.72316687743,null,null,{"$f":"IF(Q193=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q193,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q193,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},181270.72316687743,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",181270.72316687743,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011312",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Sludge Dewatering Facility - Instrumentation & Controls ",null,null,null,null,null,0,33048.509118845599,null,1,33048.509118845599,null,null,{"$f":"IF(Q194=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q194,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q194,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33048.509118845599,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",33048.509118845599,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011313",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Sludge Dewatering Facility - Electrical ",null,null,null,null,null,0,52233.636791322991,null,1,52233.636791322991,null,null,{"$f":"IF(Q195=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q195,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q195,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},52233.636791322991,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",52233.636791322991,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011314",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Sludge Dewatering Facility - Potable Water Ring Main ",null,null,null,null,null,0,38721.952967577658,null,1,38721.952967577658,null,null,{"$f":"IF(Q196=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q196,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q196,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38721.952967577658,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",38721.952967577658,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011315",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Sludge Dewatering Facility - Outloading Building",null,null,null,null,null,0,73921.186395079669,null,1,73921.186395079669,null,null,{"$f":"IF(Q197=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q197,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q197,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},73921.186395079669,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",73921.186395079669,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011316",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Sludge Dewatering Facility - Structure ",null,null,null,null,null,0,279479.99254837719,null,1,279479.99254837719,null,null,{"$f":"IF(Q198=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q198,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q198,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},279479.99254837719,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",279479.99254837719,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011317",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Bulk Chemical Dosing System - Structure ",null,null,null,null,null,0,272011.83523266774,null,1,272011.83523266774,null,null,{"$f":"IF(Q199=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q199,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q199,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},272011.83523266774,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",272011.83523266774,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011318",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Bulk Chemical Dosing System - Electrical ",null,null,null,null,null,0,18666.746859227816,null,1,18666.746859227816,null,null,{"$f":"IF(Q200=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q200,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q200,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18666.746859227816,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",18666.746859227816,"","","","","",{"$f":"IF(BL200=\"\",\"\",(BL200/$CG200)*$W200)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011319",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Alum Dosing - Storage Tank",null,null,null,null,null,0,34944.150120474478,null,1,34944.150120474478,null,null,{"$f":"IF(Q201=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q201,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q201,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34944.150120474478,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,{"$f":"IF(BC201=\"\",\"\",(BC201/$CG201)*$W201)","v":""},"","",34944.150120474478,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011320",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Alum Dosing - Dosing Pump Skids ",null,null,null,null,null,0,64008.27498029219,null,1,64008.27498029219,null,null,{"$f":"IF(Q202=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q202,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q202,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},64008.27498029219,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",64008.27498029219,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011321",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Alum Dosing - Instrumentation & Controls",null,null,null,null,null,0,33114.808928270148,null,1,33114.808928270148,null,null,{"$f":"IF(Q203=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q203,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q203,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33114.808928270148,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",33114.808928270148,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC203=\"\",\"\",(CC203/$CG203)*$W203)","v":""},"","","",""]
[null,"SW-011322",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Alum Dosing - Dosing Pipework",null,null,null,null,null,0,88891.048543642872,null,1,88891.048543642872,null,null,{"$f":"IF(Q204=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q204,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q204,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},88891.048543642872,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",88891.048543642872,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011323",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Sodium Hypochlorite Dosing - Storage Tank ",null,null,null,null,null,0,15568.066880595999,null,1,15568.066880595999,null,null,{"$f":"IF(Q205=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q205,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q205,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15568.066880595999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",15568.066880595999,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011324",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Sodium Hypochlorite Dosing - Dosing Pump Skids",null,null,null,null,null,0,66770.953515457906,null,1,66770.953515457906,null,null,{"$f":"IF(Q206=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q206,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q206,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},66770.953515457906,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",66770.953515457906,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011325",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Sodium Hypochlorite Dosing - Instrumentation & Controls",null,null,null,null,null,{"$f":"IF(H207=SewerTYPE1,VLOOKUP(J207,SewerUnitrates1,2,FALSE),IF(H207=SEWERTYPE2,VLOOKUP((J207&\"_\"&K207),Sewerrates2,2,FALSE),0))","v":0},33114.808928270148,null,{"$f":"IF(N207=\"\",1,VLOOKUP(N207,Sewersitecond,2,FALSE))","v":1},33114.808928270148,null,null,{"$f":"IF(Q207=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q207,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q207,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33114.808928270148,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",33114.808928270148,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011326",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Caustic Dosing - Storage Tank",null,null,null,null,null,0,15568.066880595999,null,1,{"$f":"IF(M208=\"\",\"\",M208*O208)","v":15568.066880595999},null,null,{"$f":"IF(Q208=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q208,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q208,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(S208=\"\",0,S208*10000*R208)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P208+T208)*V208,0)","v":15568.066880595999},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",15568.066880595999,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011327",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Caustic Dosing - Dosing Pump Skids ",null,null,null,null,null,0,66770.953515457906,null,1,66770.953515457906,null,null,{"$f":"IF(Q209=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q209,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q209,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},66770.953515457906,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",66770.953515457906,"","","","","","","","","","","","","",{"$f":"IF(BT209=\"\",\"\",(BT209/$CG209)*$W209)","v":""},"","","","","","","","","","","","",""]
[null,"SW-011328",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Caustic Dosing - Instumentation & Controls ",null,null,null,null,null,0,33114.808928270148,null,1,33114.808928270148,null,null,{"$f":"IF(Q210=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q210,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q210,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33114.808928270148,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC210:CF210)","v":10371},null,"","","",33114.808928270148,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI210:DL210)=W210,\"\",\"ERROR\")","v":""}]
[null,"SW-011329",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Liquid Sugar Dosing - Storage Tank",null,null,null,null,null,0,15568.066880595999,null,1,15568.066880595999,null,null,{"$f":"IF(Q211=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q211,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q211,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15568.066880595999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",15568.066880595999,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011330",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Liquid Sugar Dosing - Dosing Pump Skids ",null,null,null,null,null,0,66770.953515457906,null,1,66770.953515457906,null,null,{"$f":"IF(Q212=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q212,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q212,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},66770.953515457906,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",66770.953515457906,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011331",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Liquid Sugar Dosing - Instumentation & Controls ",null,null,null,null,null,0,11050.714140662869,null,1,11050.714140662869,null,null,{"$f":"IF(Q213=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q213,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q213,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11050.714140662869,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11050.714140662869,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011332",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Control Building ",null,null,null,null,null,0,610610.45893562585,null,1,610610.45893562585,null,null,{"$f":"IF(Q214=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q214,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q214,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},610610.45893562585,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","",{"$f":"IF(AE214=\"y\",BJ$14,IF(AND(AE214>0,AE214<=1),AE214*BJ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",610610.45893562585,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011333",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Control Building - Main Switchboard ",null,null,null,null,null,0,773292.35294212727,null,1,773292.35294212727,null,null,{"$f":"IF(Q215=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q215,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q215,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},773292.35294212727,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",773292.35294212727,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011334",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Control Building - Variable Speed Drivers ",null,null,null,null,null,0,168446.58807280037,null,1,168446.58807280037,null,null,{"$f":"IF(Q216=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q216,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q216,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},168446.58807280037,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",168446.58807280037,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011335",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Control Building - Program Logic Controller (PLC)",null,null,null,null,null,0,57838.384457886656,null,1,57838.384457886656,null,null,{"$f":"IF(Q217=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q217,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q217,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},57838.384457886656,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",57838.384457886656,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011336",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Control Building - Uninterable Power Supply (UPS)",null,null,null,null,null,0,24789.875339041057,null,1,24789.875339041057,null,null,{"$f":"IF(Q218=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q218,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q218,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24789.875339041057,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",24789.875339041057,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011337",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Control Building - LV Cabling & Connection (Electrical for Whole Site)",null,null,null,null,null,0,899001.29374841822,null,1,899001.29374841822,null,null,{"$f":"IF(Q219=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q219,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q219,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},899001.29374841822,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",899001.29374841822,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011338",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Control Building - SCADA",null,null,null,null,null,0,219598.67921495999,null,1,219598.67921495999,null,null,{"$f":"IF(Q220=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q220,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q220,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},219598.67921495999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",219598.67921495999,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011339",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Control Building - Communications Network",null,null,null,null,null,0,85550.139275023233,null,1,85550.139275023233,null,null,{"$f":"IF(Q221=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q221,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q221,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},85550.139275023233,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",85550.139275023233,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011340",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Control Building - Lightning Protection",null,null,null,null,null,0,66097.018237691198,null,1,66097.018237691198,null,null,{"$f":"IF(Q222=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q222,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q222,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},66097.018237691198,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",66097.018237691198,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011341",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Control Building - Standby Generator ",null,null,null,null,null,0,392110.42954537319,null,1,392110.42954537319,null,null,{"$f":"IF(Q223=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q223,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q223,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},392110.42954537319,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",392110.42954537319,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011342",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Administration Building ",null,null,null,null,null,0,800207.1146645135,null,1,800207.1146645135,null,null,{"$f":"IF(Q224=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q224,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q224,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},800207.1146645135,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU224=\"y\",BZ$14,IF(AND(AU224>0,AU224<=1),AU224*BZ$14,\"\"))","v":""},"","","","","","",10371,null,"","","",800207.1146645135,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011343",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Site Roads & Car Park - Formation",null,null,null,null,null,0,207149.38,null,1,207149.38,null,null,{"$f":"IF(Q225=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q225,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q225,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},207149.38,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",207149.38,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011344",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Site Roads & Car Park - Pavement",null,null,null,null,null,0,147963.84,null,1,147963.84,null,null,{"$f":"IF(Q226=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q226,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q226,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},147963.84,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",147963.84,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011345",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Site Roads & Car Park - Seal",null,null,null,null,null,0,177556.61,null,1,177556.61,null,null,{"$f":"IF(Q227=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q227,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q227,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},177556.61,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",177556.61,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011346",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Security Fencing & Access Gates",null,null,null,null,null,0,87492.217795242657,null,1,87492.217795242657,null,null,{"$f":"IF(Q228=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q228,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q228,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},87492.217795242657,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",87492.217795242657,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011347",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Sliding Access Gate (Motorised)",null,null,null,null,null,0,108019.01711994778,null,1,108019.01711994778,null,null,{"$f":"IF(Q229=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q229,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q229,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},108019.01711994778,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","",{"$f":"IF(AD229=\"y\",BI$14,IF(AND(AD229>0,AD229<=1),AD229*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",{"$f":"IF(BF229=\"\",\"\",(BF229/$CG229)*$W229)","v":108019.01711994778},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011348",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Security System ",null,null,null,null,null,0,9947.3636867788591,null,1,9947.3636867788591,null,null,{"$f":"IF(Q230=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q230,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q230,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9947.3636867788591,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X230=\"y\",BC$14,IF(AND(X230>0,X230<=1),X230*BC$14,\"\"))","v":""},"","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,{"$f":"IF(BC230=\"\",\"\",(BC230/$CG230)*$W230)","v":""},"","",9947.3636867788591,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011349",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Area Lighting",null,null,null,null,null,0,99131.553356909382,null,1,99131.553356909382,null,null,{"$f":"IF(Q231=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q231,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q231,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},99131.553356909382,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",99131.553356909382,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011350",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Storage/Work Shed",null,null,null,null,null,0,95192.953613922116,null,1,95192.953613922116,null,null,{"$f":"IF(Q232=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q232,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q232,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},95192.953613922116,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",95192.953613922116,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-011351",null,"Active (Above Ground)","Wastewater Treatment","MSTP - Diffuser Spreader Bar",null,null,null,null,null,0,9896.2048741428789,null,1,9896.2048741428789,null,null,{"$f":"IF(Q233=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q233,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q233,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9896.2048741428789,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9896.2048741428789,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002181",null,"Passive (Below Ground)","Mains - Primary School Grounds Kuranda - KWWL63","Conduit",null,null,30.472936976667,null,null,0,6297.4562804232646,null,1,6297.4562804232646,null,null,{"$f":"IF(Q234=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q234,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q234,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6297.4562804232646,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","",{"$f":"IF(AJ234=\"y\",BO$14,IF(AND(AJ234>0,AJ234<=1),AJ234*BO$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","",10371,null,"","","",6297.4562804232646,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002181",null,"Passive (Below Ground)","Mains - Primary School Grounds Kuranda - KWWL63","Pipe",null,null,30.472936976667,null,null,0,3101.732197820415,null,1,3101.732197820415,null,null,{"$f":"IF(Q235=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q235,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q235,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3101.732197820415,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",3101.732197820415,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002182",null,"Passive (Below Ground)","Mains - Primary School Grounds Kuranda - KWWL97","Conduit",null,null,63.344661657793999,null,null,0,13090.639661467665,null,1,13090.639661467665,null,null,{"$f":"IF(Q236=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q236,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q236,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13090.639661467665,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13090.639661467665,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002182",null,"Passive (Below Ground)","Mains - Primary School Grounds Kuranda - KWWL97","Pipe",null,null,63.344661657793999,null,null,0,6447.6284899766133,null,1,6447.6284899766133,null,null,{"$f":"IF(Q237=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q237,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q237,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6447.6284899766133,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",6447.6284899766133,"","","","","","","","","","","","","","","","",{"$f":"IF(BW237=\"\",\"\",(BW237/$CG237)*$W237)","v":""},"","","","","","","","","",""]
[null,"SW-002183",null,"Passive (Below Ground)","Mains - Primary School Grounds Kuranda - KWWL96","Conduit",null,null,52.775733060276004,null,null,0,10906.492927441095,null,1,10906.492927441095,null,null,{"$f":"IF(Q238=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q238,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q238,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10906.492927441095,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10906.492927441095,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002183",null,"Passive (Below Ground)","Mains - Primary School Grounds Kuranda - KWWL96","Pipe",null,null,52.775733060276004,null,null,0,5371.8547254560626,null,1,5371.8547254560626,null,null,{"$f":"IF(Q239=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q239,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q239,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5371.8547254560626,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",5371.8547254560626,"","","","","","","","","","","","","","","",{"$f":"IF(BV239=\"\",\"\",(BV239/$CG239)*$W239)","v":""},"","","","","","","","","","",""]
[null,"SW-002184",null,"Passive (Below Ground)","Mains - Caroona Street Kuranda - KWWL95","Conduit",null,null,24.979167673900999,null,null,0,5162.1284967773727,null,1,5162.1284967773727,null,null,{"$f":"IF(Q240=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q240,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q240,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5162.1284967773727,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",5162.1284967773727,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002184",null,"Passive (Below Ground)","Mains - Caroona Street Kuranda - KWWL95","Pipe",null,null,24.979167673900999,null,null,0,2542.540901397811,null,1,2542.540901397811,null,null,{"$f":"IF(Q241=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q241,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q241,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2542.540901397811,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",2542.540901397811,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002185",null,"Passive (Below Ground)","Mains - Primary School Grounds Kuranda - KWWL94","Conduit",null,null,31.263625206566001,null,null,0,6460.8578115276305,null,1,6460.8578115276305,null,null,{"$f":"IF(Q242=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q242,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q242,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6460.8578115276305,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",6460.8578115276305,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002185",null,"Passive (Below Ground)","Mains - Primary School Grounds Kuranda - KWWL94","Pipe",null,null,31.263625206566001,null,null,0,3182.2135489613711,null,1,3182.2135489613711,null,null,{"$f":"IF(Q243=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q243,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q243,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3182.2135489613711,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",3182.2135489613711,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002186",null,"Passive (Below Ground)","Mains - Arara Street Kuranda - KWWL93","Conduit",null,null,31.742580371873,null,null,0,6559.8374148429657,null,1,6559.8374148429657,null,null,{"$f":"IF(Q244=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q244,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q244,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6559.8374148429657,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",6559.8374148429657,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002186",null,"Passive (Below Ground)","Mains - Arara Street Kuranda - KWWL93","Pipe",null,null,31.742580371873,null,null,0,3230.964696862954,null,1,3230.964696862954,null,null,{"$f":"IF(Q245=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q245,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q245,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3230.964696862954,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",3230.964696862954,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002187",null,"Passive (Below Ground)","Mains - Wirramo Street Kuranda - KWWL98","Conduit",null,null,7.8318676395878999,null,null,0,1618.5129806205196,null,1,1618.5129806205196,null,null,{"$f":"IF(Q246=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q246,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q246,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1618.5129806205196,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",1618.5129806205196,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002187",null,"Passive (Below Ground)","Mains - Wirramo Street Kuranda - KWWL98","Pipe",null,null,7.8318676395878999,null,null,0,797.17803523100235,null,1,797.17803523100235,null,null,{"$f":"IF(Q247=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q247,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q247,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},797.17803523100235,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",797.17803523100235,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002188",null,"Passive (Below Ground)","Mains - Wirramo Street Kuranda - KWWL99","Conduit",null,null,75.216424539724002,null,null,0,15544.026670988631,null,1,15544.026670988631,null,null,{"$f":"IF(Q248=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q248,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q248,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15544.026670988631,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",15544.026670988631,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002188",null,"Passive (Below Ground)","Mains - Wirramo Street Kuranda - KWWL99","Pipe",null,null,75.216424539724002,null,null,0,7656.0131364570889,null,1,7656.0131364570889,null,null,{"$f":"IF(Q249=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q249,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q249,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7656.0131364570889,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7656.0131364570889,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002189",null,"Passive (Below Ground)","Mains - Meeroo Street Kuranda - KWWL100","Conduit",null,null,10.362692316398,null,null,0,2141.5264915214025,null,1,2141.5264915214025,null,null,{"$f":"IF(Q250=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q250,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q250,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2141.5264915214025,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",2141.5264915214025,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002189",null,"Passive (Below Ground)","Mains - Meeroo Street Kuranda - KWWL100","Pipe",null,null,10.362692316398,null,null,0,1054.7817047791987,null,1,1054.7817047791987,null,null,{"$f":"IF(Q251=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q251,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q251,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1054.7817047791987,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",1054.7817047791987,"","","","","","","","","","","","",{"$f":"IF(BS251=\"\",\"\",(BS251/$CG251)*$W251)","v":""},"","","","","","","","","","","","","",""]
[null,"SW-002190",null,"Passive (Below Ground)","Mains - Meeroo Street Kuranda - KWWL101","Conduit",null,null,64.423258747692998,null,null,0,13313.539673469517,null,1,13313.539673469517,null,null,{"$f":"IF(Q252=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q252,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q252,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13313.539673469517,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13313.539673469517,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002190",null,"Passive (Below Ground)","Mains - Meeroo Street Kuranda - KWWL101","Pipe",null,null,64.423258747692998,null,null,0,6557.4150630521517,null,1,6557.4150630521517,null,null,{"$f":"IF(Q253=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q253,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q253,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6557.4150630521517,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",6557.4150630521517,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002197",null,"Passive (Below Ground)","Mains - Barron Falls Road Kuranda - KWWL87","Conduit",null,null,13.503421967256999,null,null,0,2790.58134567143,null,1,2790.58134567143,null,null,{"$f":"IF(Q254=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q254,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q254,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2790.58134567143,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",2790.58134567143,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002197",null,"Passive (Below Ground)","Mains - Barron Falls Road Kuranda - KWWL87","Pipe",null,null,13.503421967256999,null,null,0,1374.4654389127941,null,1,1374.4654389127941,null,null,{"$f":"IF(Q255=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q255,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q255,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1374.4654389127941,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",1374.4654389127941,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002198",null,"Passive (Below Ground)","Mains - Barron Falls Road Kuranda - KWWL86","Conduit",null,null,58.682920492218003,null,null,0,12127.256604450784,null,1,12127.256604450784,null,null,{"$f":"IF(Q256=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q256,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q256,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12127.256604450784,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12127.256604450784,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002198",null,"Passive (Below Ground)","Mains - Barron Falls Road Kuranda - KWWL86","Pipe",null,null,58.682920492218003,null,null,0,5973.1263872668051,null,1,5973.1263872668051,null,null,{"$f":"IF(Q257=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q257,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q257,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5973.1263872668051,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","",{"$f":"IF(AL257=\"y\",BQ$14,IF(AND(AL257>0,AL257<=1),AL257*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","","","",10371,null,"","","",5973.1263872668051,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002199",null,"Passive (Below Ground)","Mains - Barron Falls Road Kuranda - KWWL85","Conduit",null,null,89.419875909279,null,null,0,18479.27423506093,null,1,18479.27423506093,null,null,{"$f":"IF(Q258=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q258,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q258,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18479.27423506093,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",18479.27423506093,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002199",null,"Passive (Below Ground)","Mains - Barron Falls Road Kuranda - KWWL85","Pipe",null,null,89.419875909279,null,null,0,9101.732085925536,null,1,9101.732085925536,null,null,{"$f":"IF(Q259=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q259,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q259,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9101.732085925536,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9101.732085925536,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002200",null,"Passive (Below Ground)","Mains - Barron Falls Road Kuranda - KWWL84","Conduit",null,null,77.390353074944997,null,null,0,15993.284972471069,null,1,15993.284972471069,null,null,{"$f":"IF(Q260=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q260,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q260,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15993.284972471069,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",15993.284972471069,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002200",null,"Passive (Below Ground)","Mains - Barron Falls Road Kuranda - KWWL84","Pipe",null,null,77.390353074944997,null,null,0,7877.2896133066479,null,1,7877.2896133066479,null,null,{"$f":"IF(Q261=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q261,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q261,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7877.2896133066479,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7877.2896133066479,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002201",null,"Passive (Below Ground)","Mains - Barron Falls Road Kuranda - KWWL83","Conduit",null,null,37.602595281098999,null,null,0,7770.8525435040419,null,1,7770.8525435040419,null,null,{"$f":"IF(Q262=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q262,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q262,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7770.8525435040419,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7770.8525435040419,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002201",null,"Passive (Below Ground)","Mains - Barron Falls Road Kuranda - KWWL83","Pipe",null,null,37.602595281098999,null,null,0,3827.4348348602007,null,1,3827.4348348602007,null,null,{"$f":"IF(Q263=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q263,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q263,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3827.4348348602007,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",3827.4348348602007,"","","","","","","","","",{"$f":"IF(BP263=\"\",\"\",(BP263/$CG263)*$W263)","v":""},"","","","","","","","","","","","","","","","",""]
[null,"SW-002202",null,"Passive (Below Ground)","Mains - Barron Falls Road Kuranda - KWWL82","Conduit",null,null,44.965571558652996,null,null,0,9292.4656796843101,null,1,9292.4656796843101,null,null,{"$f":"IF(Q264=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q264,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q264,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9292.4656796843101,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,{"$f":"IF(BC264=\"\",\"\",(BC264/$CG264)*$W264)","v":""},"","",9292.4656796843101,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002202",null,"Passive (Below Ground)","Mains - Barron Falls Road Kuranda - KWWL82","Pipe",null,null,44.965571558652996,null,null,0,4576.8860810385422,null,1,4576.8860810385422,null,null,{"$f":"IF(Q265=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q265,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q265,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4576.8860810385422,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",4576.8860810385422,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002203",null,"Passive (Below Ground)","Mains - Barron Falls Road Kuranda - KWWL81","Conduit",null,null,79.934204697089996,null,null,0,16518.99059732135,null,1,16518.99059732135,null,null,{"$f":"IF(Q266=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q266,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q266,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16518.99059732135,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16518.99059732135,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF266=\"\",\"\",(CF266/$CG266)*$W266)","v":""},""]
[null,"SW-002203",null,"Passive (Below Ground)","Mains - Barron Falls Road Kuranda - KWWL81","Pipe",null,null,79.934204697089996,null,null,0,8136.2192494269357,null,1,8136.2192494269357,null,null,{"$f":"IF(Q267=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q267,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q267,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8136.2192494269357,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8136.2192494269357,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002206",null,"Passive (Below Ground)","Mains - Barang Street Kuranda - KWWL110","Conduit",null,null,80.586489855663999,null,null,0,16653.790117027442,null,1,16653.790117027442,null,null,{"$f":"IF(Q268=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q268,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q268,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16653.790117027442,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16653.790117027442,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002206",null,"Passive (Below Ground)","Mains - Barang Street Kuranda - KWWL110","Pipe",null,null,80.586489855663999,null,null,0,8202.613042715011,null,1,8202.613042715011,null,null,{"$f":"IF(Q269=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q269,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q269,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8202.613042715011,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8202.613042715011,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002207",null,"Passive (Below Ground)","Mains - Barang Street Kuranda - KWWL135","Conduit",null,null,40.060645489141997,null,null,0,8278.8266758329555,null,1,8278.8266758329555,null,null,{"$f":"IF(Q270=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q270,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q270,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8278.8266758329555,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8278.8266758329555,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002207",null,"Passive (Below Ground)","Mains - Barang Street Kuranda - KWWL135","Pipe",null,null,40.060645489141997,null,null,{"$f":"IF(H271=SewerTYPE1,VLOOKUP(J271,SewerUnitrates1,2,FALSE),IF(H271=SEWERTYPE2,VLOOKUP((J271&\"_\"&K271),Sewerrates2,2,FALSE),0))","v":0},4077.6310492908597,null,{"$f":"IF(N271=\"\",1,VLOOKUP(N271,Sewersitecond,2,FALSE))","v":1},4077.6310492908597,null,null,{"$f":"IF(Q271=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q271,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q271,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4077.6310492908597,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","",{"$f":"IF(AK271=\"y\",BP$14,IF(AND(AK271>0,AK271<=1),AK271*BP$14,\"\"))","v":""},"","","","","","","","","","","","","","","","",10371,null,"","","",4077.6310492908597,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002208",null,"Passive (Below Ground)","Mains - Barang Street Kuranda - KWWL107","Conduit",null,null,25.662235680481999,null,null,0,5303.2895181549129,null,1,{"$f":"IF(M272=\"\",\"\",M272*O272)","v":5303.2895181549129},null,null,{"$f":"IF(Q272=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q272,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q272,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(S272=\"\",0,S272*10000*R272)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P272+T272)*V272,0)","v":5303.2895181549129},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AA272=\"y\",BF$14,IF(AND(AA272>0,AA272<=1),AA272*BF$14,\"\"))","v":10371},"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",5303.2895181549129,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002208",null,"Passive (Below Ground)","Mains - Barang Street Kuranda - KWWL107","Pipe",null,null,25.662235680481999,null,null,0,2612.0679716285399,null,1,2612.0679716285399,null,null,{"$f":"IF(Q273=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q273,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q273,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2612.0679716285399,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X273=\"y\",BC$14,IF(AND(X273>0,X273<=1),X273*BC$14,\"\"))","v":""},"","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",2612.0679716285399,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002209",null,"Passive (Below Ground)","Mains - Barang Street Kuranda - KWWL45","Conduit",null,null,19.790593780721998,null,null,0,4089.8715864881133,null,1,4089.8715864881133,null,null,{"$f":"IF(Q274=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q274,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q274,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4089.8715864881133,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC274:CF274)","v":10371},null,"","","",4089.8715864881133,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI274:DL274)=W274,\"\",\"ERROR\")","v":""}]
[null,"SW-002209",null,"Passive (Below Ground)","Mains - Barang Street Kuranda - KWWL45","Pipe",null,null,19.790593780721998,null,null,0,2014.4143634941458,null,1,2014.4143634941458,null,null,{"$f":"IF(Q275=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q275,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q275,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2014.4143634941458,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",2014.4143634941458,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ275=\"\",\"\",(BZ275/$CG275)*$W275)","v":""},"","","","","","",""]
[null,"SW-002210",null,"Passive (Below Ground)","Mains - Thongon Street Kuranda - KWWL43","Conduit",null,null,57.232263458227997,null,null,0,11827.467671850178,null,1,11827.467671850178,null,null,{"$f":"IF(Q276=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q276,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q276,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11827.467671850178,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11827.467671850178,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002210",null,"Passive (Below Ground)","Mains - Thongon Street Kuranda - KWWL43","Pipe",null,null,57.232263458227997,null,null,0,5825.4691518068057,null,1,5825.4691518068057,null,null,{"$f":"IF(Q277=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q277,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q277,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5825.4691518068057,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",5825.4691518068057,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002211",null,"Passive (Below Ground)","Mains - Coondoo Street Kuranda - KWWL42","Conduit",null,null,42.207523991446998,null,null,0,8722.4948893037617,null,1,8722.4948893037617,null,null,{"$f":"IF(Q278=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q278,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q278,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8722.4948893037617,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",8722.4948893037617,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002211",null,"Passive (Below Ground)","Mains - Coondoo Street Kuranda - KWWL42","Pipe",null,null,42.207523991446998,null,null,0,4296.1541992093162,null,1,4296.1541992093162,null,null,{"$f":"IF(Q279=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q279,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q279,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4296.1541992093162,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",4296.1541992093162,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002212",null,"Passive (Below Ground)","Mains - Coondoo Street Kuranda - KWWL111","Conduit",null,null,43.127697067001002,null,null,0,8912.6554149584099,null,1,8912.6554149584099,null,null,{"$f":"IF(Q280=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q280,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q280,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8912.6554149584099,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",8912.6554149584099,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002212",null,"Passive (Below Ground)","Mains - Coondoo Street Kuranda - KWWL111","Pipe",null,null,43.127697067001002,null,null,0,4389.8153536362324,null,1,4389.8153536362324,null,null,{"$f":"IF(Q281=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q281,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q281,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4389.8153536362324,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",4389.8153536362324,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002213",null,"Passive (Below Ground)","Mains - Coondoo Street Kuranda - KWWL112","Conduit",null,null,25.294477371026002,null,null,0,5227.2895619532901,null,1,5227.2895619532901,null,null,{"$f":"IF(Q282=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q282,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q282,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5227.2895619532901,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",5227.2895619532901,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002213",null,"Passive (Below Ground)","Mains - Coondoo Street Kuranda - KWWL112","Pipe",null,null,25.294477371026002,null,null,0,2574.6351573799793,null,1,2574.6351573799793,null,null,{"$f":"IF(Q283=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q283,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q283,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2574.6351573799793,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",2574.6351573799793,"","","","","",{"$f":"IF(BK283=\"\",\"\",(BK283/$CG283)*$W283)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002217",null,"Passive (Below Ground)","Mains - Barang Street Kuranda - KWWL41","Conduit",null,null,67.336803851286007,null,null,0,13915.645172029343,null,1,13915.645172029343,null,null,{"$f":"IF(Q284=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q284,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q284,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13915.645172029343,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,{"$f":"IF(BC284=\"\",\"\",(BC284/$CG284)*$W284)","v":""},"",13915.645172029343,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002217",null,"Passive (Below Ground)","Mains - Barang Street Kuranda - KWWL41","Pipe",null,null,67.336803851286007,null,null,0,6853.9744877159465,null,1,6853.9744877159465,null,null,{"$f":"IF(Q285=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q285,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q285,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6853.9744877159465,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","",{"$f":"IF(AO285=\"y\",BT$14,IF(AND(AO285>0,AO285<=1),AO285*BT$14,\"\"))","v":""},"","","","","","","","","","","","",2242,null,"","",6853.9744877159465,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002218",null,"Passive (Below Ground)","Mains - Therwine Street Kuranda - KWWL38","Conduit",null,null,41.755192212144003,null,null,0,8629.0172042815466,null,1,8629.0172042815466,null,null,{"$f":"IF(Q286=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q286,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q286,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8629.0172042815466,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",8629.0172042815466,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002218",null,"Passive (Below Ground)","Mains - Therwine Street Kuranda - KWWL38","Pipe",null,null,41.755192212144003,null,null,0,4250.1129513625538,null,1,4250.1129513625538,null,null,{"$f":"IF(Q287=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q287,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q287,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4250.1129513625538,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",4250.1129513625538,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002219",null,"Passive (Below Ground)","Mains - Therwine Street Kuranda - KWWL35","Conduit",null,null,20.749789677005001,null,null,0,4288.09646470805,null,1,4288.09646470805,null,null,{"$f":"IF(Q288=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q288,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q288,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4288.09646470805,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",4288.09646470805,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002219",null,"Passive (Below Ground)","Mains - Therwine Street Kuranda - KWWL35","Pipe",null,null,20.749789677005001,null,null,0,2112.0475124681448,null,1,2112.0475124681448,null,null,{"$f":"IF(Q289=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q289,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q289,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2112.0475124681448,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",2112.0475124681448,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002224",null,"Passive (Below Ground)","Mains - Coondoo Street Kuranda - KWWL131","Conduit",null,null,69.099409542858993,null,null,0,14279.90058629431,null,1,14279.90058629431,null,null,{"$f":"IF(Q290=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q290,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q290,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14279.90058629431,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",14279.90058629431,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002224",null,"Passive (Below Ground)","Mains - Coondoo Street Kuranda - KWWL131","Pipe",null,null,69.099409542858993,null,null,0,7033.3838708613785,null,1,7033.3838708613785,null,null,{"$f":"IF(Q291=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q291,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q291,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7033.3838708613785,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",7033.3838708613785,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002225",null,"Passive (Below Ground)","Mains - Coondoo Street Kuranda - KWWL130","Conduit",null,null,28.925090796465,null,null,0,5977.5824968064817,null,1,5977.5824968064817,null,null,{"$f":"IF(Q292=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q292,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q292,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5977.5824968064817,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",5977.5824968064817,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002225",null,"Passive (Below Ground)","Mains - Coondoo Street Kuranda - KWWL130","Pipe",null,null,28.925090796465,null,null,0,2944.1824238002082,null,1,2944.1824238002082,null,null,{"$f":"IF(Q293=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q293,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q293,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2944.1824238002082,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",2944.1824238002082,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002239",null,"Passive (Below Ground)","Mains - Booroo Street Kuranda - KWWL125","Conduit",null,null,46.210759126657003,null,null,0,9549.7928377602129,null,1,9549.7928377602129,null,null,{"$f":"IF(Q294=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q294,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q294,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9549.7928377602129,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",9549.7928377602129,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002239",null,"Passive (Below Ground)","Mains - Booroo Street Kuranda - KWWL125","Pipe",null,null,46.210759126657003,null,null,0,4703.6293081505537,null,1,4703.6293081505537,null,null,{"$f":"IF(Q295=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q295,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q295,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4703.6293081505537,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",4703.6293081505537,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002240",null,"Passive (Below Ground)","Mains - Booroo Street Kuranda - KWWL30","Conduit",null,null,67.282573010397996,null,null,0,13904.437970380077,null,1,13904.437970380077,null,null,{"$f":"IF(Q296=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q296,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q296,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13904.437970380077,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",13904.437970380077,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002240",null,"Passive (Below Ground)","Mains - Booroo Street Kuranda - KWWL30","Pipe",null,null,67.282573010397996,null,null,0,6848.454522724518,null,1,6848.454522724518,null,null,{"$f":"IF(Q297=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q297,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q297,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6848.454522724518,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","",{"$f":"IF(AF297=\"y\",BK$14,IF(AND(AF297>0,AF297<=1),AF297*BK$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",2242,null,"","",6848.454522724518,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002241",null,"Passive (Below Ground)","Mains - Booroo Street Kuranda - KWWL31","Conduit",null,null,49.865097228425,null,null,0,10304.988651258265,null,1,10304.988651258265,null,null,{"$f":"IF(Q298=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q298,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q298,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10304.988651258265,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",10304.988651258265,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002241",null,"Passive (Below Ground)","Mains - Booroo Street Kuranda - KWWL31","Pipe",null,null,49.865097228425,null,null,0,5075.5914252466091,null,1,5075.5914252466091,null,null,{"$f":"IF(Q299=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q299,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q299,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5075.5914252466091,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",5075.5914252466091,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002283",null,"Passive (Below Ground)","Mains - Caroona Street Kuranda - KWWL90","Conduit",null,null,38.560824731476004,null,null,0,7968.8776985779923,null,1,7968.8776985779923,null,null,{"$f":"IF(Q300=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q300,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q300,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7968.8776985779923,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",7968.8776985779923,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002283",null,"Passive (Below Ground)","Mains - Caroona Street Kuranda - KWWL90","Pipe",null,null,38.560824731476004,null,null,0,3924.9696127324446,null,1,3924.9696127324446,null,null,{"$f":"IF(Q301=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q301,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q301,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3924.9696127324446,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",3924.9696127324446,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002284",null,"Passive (Below Ground)","Mains - Caroona Street Kuranda - KWWL91","Conduit",null,null,18.888988591353002,null,null,0,3903.5482509132889,null,1,3903.5482509132889,null,null,{"$f":"IF(Q302=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q302,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q302,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3903.5482509132889,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",3903.5482509132889,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002284",null,"Passive (Below Ground)","Mains - Caroona Street Kuranda - KWWL91","Pipe",null,null,18.888988591353002,null,null,0,1922.6431683602773,null,1,1922.6431683602773,null,null,{"$f":"IF(Q303=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q303,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q303,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1922.6431683602773,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",1922.6431683602773,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002286",null,"Passive (Below Ground)","Mains - Wirramo Street Kuranda - KWWL92","Conduit",null,null,54.688943522435999,null,null,0,11301.871923890512,null,1,11301.871923890512,null,null,{"$f":"IF(Q304=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q304,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q304,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11301.871923890512,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",11301.871923890512,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002286",null,"Passive (Below Ground)","Mains - Wirramo Street Kuranda - KWWL92","Pipe",null,null,54.688943522435999,null,null,0,5566.5936341550305,null,1,5566.5936341550305,null,null,{"$f":"IF(Q305=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q305,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q305,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5566.5936341550305,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX305=\"y\",CC$14,IF(AND(AX305>0,AX305<=1),AX305*CC$14,\"\"))","v":""},"","","",2242,null,"","",5566.5936341550305,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002287",null,"Passive (Below Ground)","Mains - Thooree Street Kuranda - KWWL118","Conduit",null,null,41.690404039036999,null,null,0,8615.6282523750651,null,1,8615.6282523750651,null,null,{"$f":"IF(Q306=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q306,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q306,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8615.6282523750651,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",8615.6282523750651,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002287",null,"Passive (Below Ground)","Mains - Thooree Street Kuranda - KWWL118","Pipe",null,null,41.690404039036999,null,null,0,4243.5183929608538,null,1,4243.5183929608538,null,null,{"$f":"IF(Q307=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q307,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q307,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4243.5183929608538,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",4243.5183929608538,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002289",null,"Passive (Below Ground)","Mains - Thongon Street Kuranda - KWWL117","Conduit",null,null,35.836030531128003,null,null,0,7405.7789607378818,null,1,7405.7789607378818,null,null,{"$f":"IF(Q308=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q308,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q308,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7405.7789607378818,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",7405.7789607378818,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002289",null,"Passive (Below Ground)","Mains - Thongon Street Kuranda - KWWL117","Pipe",null,null,35.836030531128003,null,null,0,3647.6224731992561,null,1,3647.6224731992561,null,null,{"$f":"IF(Q309=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q309,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q309,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3647.6224731992561,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",3647.6224731992561,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005019",null,"Passive (Below Ground)","Mains - Caroona Street Kuranda - KWWL61","Conduit",null,null,43.584248724470001,null,null,0,9007.0051688028543,null,1,9007.0051688028543,null,null,{"$f":"IF(Q310=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q310,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q310,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9007.0051688028543,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",9007.0051688028543,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005019",null,"Passive (Below Ground)","Mains - Caroona Street Kuranda - KWWL61","Pipe",null,null,43.584248724470001,null,null,0,4436.2861279178251,null,1,4436.2861279178251,null,null,{"$f":"IF(Q311=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q311,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q311,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4436.2861279178251,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",4436.2861279178251,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005021",null,"Passive (Below Ground)","Mains - Caroona Street Kuranda - KWWL89","Conduit",null,null,31.774149238612999,null,null,0,6566.3613530596822,null,1,6566.3613530596822,null,null,{"$f":"IF(Q312=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q312,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q312,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6566.3613530596822,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",6566.3613530596822,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005021",null,"Passive (Below Ground)","Mains - Caroona Street Kuranda - KWWL89","Pipe",null,null,31.774149238612999,null,null,0,3234.1779798652174,null,1,3234.1779798652174,null,null,{"$f":"IF(Q313=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q313,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q313,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3234.1779798652174,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",3234.1779798652174,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005023",null,"Passive (Below Ground)","Mains - Harriman Street Kuranda - KWWL19","Conduit",null,null,45.809391603678002,null,null,0,9466.8472906907773,null,1,9466.8472906907773,null,null,{"$f":"IF(Q314=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q314,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q314,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9466.8472906907773,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",9466.8472906907773,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005023",null,"Passive (Below Ground)","Mains - Harriman Street Kuranda - KWWL19","Pipe",null,null,45.809391603678002,null,null,0,4662.7755312357576,null,1,4662.7755312357576,null,null,{"$f":"IF(Q315=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q315,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q315,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U315,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4662.7755312357576,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",4662.7755312357576,"","","","",{"$f":"IF(BJ315=\"\",\"\",(BJ315/$CG315)*$W315)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005024",null,"Passive (Below Ground)","Mains - Harriman Street Kuranda - KWWL26","Conduit",null,null,52.110863201431002,null,null,0,10769.092686976792,null,1,10769.092686976792,null,null,{"$f":"IF(Q316=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q316,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q316,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10769.092686976792,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,{"$f":"IF(BC316=\"\",\"\",(BC316/$CG316)*$W316)","v":""},"",10769.092686976792,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005024",null,"Passive (Below Ground)","Mains - Harriman Street Kuranda - KWWL26","Pipe",null,null,52.110863201431002,null,null,0,5304.1799801527495,null,1,5304.1799801527495,null,null,{"$f":"IF(Q317=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q317,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q317,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5304.1799801527495,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",5304.1799801527495,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC317=\"\",\"\",(CC317/$CG317)*$W317)","v":""},"","","",""]
[null,"SW-005025",null,"Passive (Below Ground)","Mains - Harriman Street Kuranda - KWWL27","Conduit",null,null,50.341344014572002,null,null,0,10403.408548124433,null,1,10403.408548124433,null,null,{"$f":"IF(Q318=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q318,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q318,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10403.408548124433,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","",{"$f":"IF(AO318=\"y\",BT$14,IF(AND(AO318>0,AO318<=1),AO318*BT$14,\"\"))","v":""},"","","","","","","","","","","","",2242,null,"","",10403.408548124433,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005025",null,"Passive (Below Ground)","Mains - Harriman Street Kuranda - KWWL27","Pipe",null,null,50.341344014572002,null,null,0,5124.0668968374084,null,1,5124.0668968374084,null,null,{"$f":"IF(Q319=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q319,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q319,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5124.0668968374084,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",5124.0668968374084,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005026",null,"Passive (Below Ground)","Mains - Harriman Street Kuranda - KWWL28","Conduit",null,null,25.829828059360999,null,null,0,5337.9237143838736,null,1,5337.9237143838736,null,null,{"$f":"IF(Q320=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q320,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q320,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5337.9237143838736,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"",{"$f":"IF(AB320=\"y\",BG$14,IF(AND(AB320>0,AB320<=1),AB320*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",5337.9237143838736,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005026",null,"Passive (Below Ground)","Mains - Harriman Street Kuranda - KWWL28","Pipe",null,null,25.829828059360999,null,null,0,2629.1266055920578,null,1,2629.1266055920578,null,null,{"$f":"IF(Q321=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q321,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q321,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2629.1266055920578,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X321=\"y\",BC$14,IF(AND(X321>0,X321<=1),X321*BC$14,\"\"))","v":""},"",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",2629.1266055920578,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005027",null,"Passive (Below Ground)","Mains - Harriman Street Kuranda - KWWL146","Conduit",null,null,37.20246235199,null,null,0,7688.16213432717,null,1,7688.16213432717,null,null,{"$f":"IF(Q322=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q322,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q322,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7688.16213432717,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",7688.16213432717,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005027",null,"Passive (Below Ground)","Mains - Harriman Street Kuranda - KWWL146","Pipe",null,null,37.20246235199,null,null,0,3786.7067228775622,null,1,3786.7067228775622,null,null,{"$f":"IF(Q323=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q323,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q323,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3786.7067228775622,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",3786.7067228775622,"","","","","","","","","","","","","","",{"$f":"IF(BT323=\"\",\"\",(BT323/$CG323)*$W323)","v":""},"","","","","","","","","","","","",""]
[null,"SW-009159",null,"Passive (Below Ground)","Mains -  Kuranda - KWWL229","Conduit",null,null,5.3866133427138996,null,null,0,1113.1832173334428,null,1,1113.1832173334428,null,null,{"$f":"IF(Q324=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q324,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q324,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1113.1832173334428,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",1113.1832173334428,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-009159",null,"Passive (Below Ground)","Mains -  Kuranda - KWWL229","Pipe",null,null,5.3866133427138996,null,null,0,548.28427122393464,null,1,548.28427122393464,null,null,{"$f":"IF(Q325=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q325,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q325,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},548.28427122393464,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",548.28427122393464,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002305",null,"Passive (Below Ground)","Mains - Anzac Avenue Mareeba - MWWL580",null,null,null,36.449826911424999,null,null,0,9284.3132877643911,null,1,9284.3132877643911,null,null,{"$f":"IF(Q326=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q326,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q326,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9284.3132877643911,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9284.3132877643911,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002305",null,"Passive (Below Ground)","Mains - Anzac Avenue Mareeba - MWWL580",null,null,null,36.449826911424999,null,null,0,5222.4262243674693,null,1,5222.4262243674693,null,null,{"$f":"IF(Q327=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q327,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q327,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5222.4262243674693,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",5222.4262243674693,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002306",null,"Passive (Below Ground)","Mains - Anzac Avenue Mareeba - MWWL579",null,null,null,70.595752480466004,null,null,0,17981.788621571603,null,1,17981.788621571603,null,null,{"$f":"IF(Q328=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q328,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q328,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17981.788621571603,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",17981.788621571603,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002306",null,"Passive (Below Ground)","Mains - Anzac Avenue Mareeba - MWWL579",null,null,null,70.595752480466004,null,null,0,10114.756099634025,null,1,10114.756099634025,null,null,{"$f":"IF(Q329=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q329,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q329,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10114.756099634025,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10114.756099634025,"","","","","","","","","",{"$f":"IF(BP329=\"\",\"\",(BP329/$CG329)*$W329)","v":""},"","","","","","","","","","","","","","","","",""]
[null,"SW-002307",null,"Passive (Below Ground)","Mains - Anzac Avenue Mareeba - MWWL578",null,null,null,60.814281059247001,null,null,0,15490.302302292373,null,1,15490.302302292373,null,null,{"$f":"IF(Q330=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q330,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q330,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15490.302302292373,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",15490.302302292373,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002307",null,"Passive (Below Ground)","Mains - Anzac Avenue Mareeba - MWWL578",null,null,null,60.814281059247001,null,null,0,8713.2950450394601,null,1,8713.2950450394601,null,null,{"$f":"IF(Q331=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q331,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q331,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8713.2950450394601,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8713.2950450394601,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002308",null,"Passive (Below Ground)","Mains - Anzac Avenue Mareeba - MWWL577",null,null,null,42.418304989120998,null,null,0,10804.573465107356,null,1,10804.573465107356,null,null,{"$f":"IF(Q332=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q332,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q332,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10804.573465107356,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10804.573465107356,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002308",null,"Passive (Below Ground)","Mains - Anzac Avenue Mareeba - MWWL577",null,null,null,42.418304989120998,null,null,0,6077.572574122888,null,1,6077.572574122888,null,null,{"$f":"IF(Q333=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q333,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q333,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6077.572574122888,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",6077.572574122888,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002309",null,"Passive (Below Ground)","Mains - Anzac Avenue Mareeba - MWWL576",null,null,null,77.272076395455997,null,null,0,19682.34766641941,null,1,19682.34766641941,null,null,{"$f":"IF(Q334=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q334,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q334,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19682.34766641941,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",19682.34766641941,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002309",null,"Passive (Below Ground)","Mains - Anzac Avenue Mareeba - MWWL576",null,null,null,77.272076395455997,null,null,{"$f":"IF(H335=SewerTYPE1,VLOOKUP(J335,SewerUnitrates1,2,FALSE),IF(H335=SEWERTYPE2,VLOOKUP((J335&\"_\"&K335),Sewerrates2,2,FALSE),0))","v":0},11071.320562360916,null,{"$f":"IF(N335=\"\",1,VLOOKUP(N335,Sewersitecond,2,FALSE))","v":1},11071.320562360916,null,null,{"$f":"IF(Q335=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q335,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q335,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11071.320562360916,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","",{"$f":"IF(AG335=\"y\",BL$14,IF(AND(AG335>0,AG335<=1),AG335*BL$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11071.320562360916,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002311",null,"Passive (Below Ground)","Mains - Anzac Avenue Mareeba - MWWL553",null,null,null,52.562786095435001,null,null,0,13388.523752764395,null,1,{"$f":"IF(M336=\"\",\"\",M336*O336)","v":13388.523752764395},null,null,{"$f":"IF(Q336=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q336,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q336,Landcost2,2,FALSE),\"Error\")))","v":10},{"$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":13388.523752764395},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13388.523752764395,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002311",null,"Passive (Below Ground)","Mains - Anzac Avenue Mareeba - MWWL553",null,null,null,52.562786095435001,null,null,0,7531.0446109299728,null,1,7531.0446109299728,null,null,{"$f":"IF(Q337=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q337,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q337,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7531.0446109299728,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7531.0446109299728,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002316",null,"Passive (Below Ground)","Mains - Anzac Avenue Mareeba - MWWL559",null,null,null,58.177607378314001,null,null,0,14818.702282054366,null,1,14818.702282054366,null,null,{"$f":"IF(Q338=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q338,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q338,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14818.702282054366,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC338:CF338)","v":10371},null,"","","",14818.702282054366,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI338:DL338)=W338,\"\",\"ERROR\")","v":""}]
[null,"SW-002316",null,"Passive (Below Ground)","Mains - Anzac Avenue Mareeba - MWWL559",null,null,null,58.177607378314001,null,null,0,8335.5200336555808,null,1,8335.5200336555808,null,null,{"$f":"IF(Q339=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q339,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q339,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8335.5200336555808,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8335.5200336555808,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002317",null,"Passive (Below Ground)","Mains - Anzac Avenue Mareeba - MWWL562",null,null,null,62.653683660273998,null,null,0,15958.825515084651,null,1,15958.825515084651,null,null,{"$f":"IF(Q340=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q340,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q340,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15958.825515084651,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",15958.825515084651,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002317",null,"Passive (Below Ground)","Mains - Anzac Avenue Mareeba - MWWL562",null,null,null,62.653683660273998,null,null,0,8976.8393522351162,null,1,8976.8393522351162,null,null,{"$f":"IF(Q341=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q341,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q341,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8976.8393522351162,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8976.8393522351162,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002318",null,"Passive (Below Ground)","Mains - Atherton Street Mareeba - MWWL261",null,null,null,35.210851220659002,null,null,0,25487.302473829019,null,1,25487.302473829019,null,null,{"$f":"IF(Q342=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q342,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q342,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25487.302473829019,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",25487.302473829019,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002318",null,"Passive (Below Ground)","Mains - Atherton Street Mareeba - MWWL261",null,null,null,35.210851220659002,null,null,0,16991.534982552679,null,1,16991.534982552679,null,null,{"$f":"IF(Q343=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q343,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q343,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16991.534982552679,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16991.534982552679,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002321",null,"Passive (Below Ground)","Mains - Atherton Street Mareeba - MWWL262",null,null,null,88.621752717877001,null,null,0,41619.483357078097,null,1,41619.483357078097,null,null,{"$f":"IF(Q344=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q344,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q344,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41619.483357078097,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",41619.483357078097,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002321",null,"Passive (Below Ground)","Mains - Atherton Street Mareeba - MWWL262",null,null,null,88.621752717877001,null,null,0,23410.95938835643,null,1,23410.95938835643,null,null,{"$f":"IF(Q345=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q345,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q345,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23410.95938835643,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",23410.95938835643,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002322",null,"Passive (Below Ground)","Mains - Atherton Street Mareeba - MWWL263",null,null,null,40.530072147444997,null,null,0,19034.160479444996,null,1,19034.160479444996,null,null,{"$f":"IF(Q346=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q346,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q346,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19034.160479444996,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","",{"$f":"IF(AR346=\"y\",BW$14,IF(AND(AR346>0,AR346<=1),AR346*BW$14,\"\"))","v":""},"","","","","","","","","",10371,null,"","","",19034.160479444996,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002322",null,"Passive (Below Ground)","Mains - Atherton Street Mareeba - MWWL263",null,null,null,40.530072147444997,null,null,0,10706.715269687809,null,1,10706.715269687809,null,null,{"$f":"IF(Q347=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q347,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q347,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10706.715269687809,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10706.715269687809,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002323",null,"Passive (Below Ground)","Mains - Atherton Street Mareeba - MWWL277",null,null,null,29.448551155442999,null,null,0,13829.939570319342,null,1,13829.939570319342,null,null,{"$f":"IF(Q348=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q348,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q348,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13829.939570319342,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13829.939570319342,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002323",null,"Passive (Below Ground)","Mains - Atherton Street Mareeba - MWWL277",null,null,null,29.448551155442999,null,null,0,7779.3410083046292,null,1,7779.3410083046292,null,null,{"$f":"IF(Q349=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q349,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q349,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7779.3410083046292,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7779.3410083046292,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002324",null,"Passive (Below Ground)","Mains - Atherton Street Mareeba - MWWL276",null,null,null,83.050194059072993,null,null,0,39002.909144071127,null,1,39002.909144071127,null,null,{"$f":"IF(Q350=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q350,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q350,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39002.909144071127,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",39002.909144071127,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002324",null,"Passive (Below Ground)","Mains - Atherton Street Mareeba - MWWL276",null,null,null,83.050194059072993,null,null,0,21939.136393540004,null,1,21939.136393540004,null,null,{"$f":"IF(Q351=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q351,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q351,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U351,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21939.136393540004,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",21939.136393540004,"","","","","","","","","","","","","","","","",{"$f":"IF(BW351=\"\",\"\",(BW351/$CG351)*$W351)","v":""},"","","","","","","","","",""]
[null,"SW-002325",null,"Passive (Below Ground)","Mains - Atherton Street Mareeba - MWWL275",null,null,null,86.073113499326993,null,null,0,40422.564493632497,null,1,40422.564493632497,null,null,{"$f":"IF(Q352=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q352,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q352,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40422.564493632497,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",{"$f":"IF(BF352=\"\",\"\",(BF352/$CG352)*$W352)","v":40422.564493632497},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002325",null,"Passive (Below Ground)","Mains - Atherton Street Mareeba - MWWL275",null,null,null,86.073113499326993,null,null,0,22737.692527668274,null,1,22737.692527668274,null,null,{"$f":"IF(Q353=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q353,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q353,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22737.692527668274,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,{"$f":"IF(BC353=\"\",\"\",(BC353/$CG353)*$W353)","v":""},"","",22737.692527668274,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002326",null,"Passive (Below Ground)","Mains - Atherton Street Mareeba - MWWL273",null,null,null,74.151072118350996,null,null,0,34823.609523541571,null,1,34823.609523541571,null,null,{"$f":"IF(Q354=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q354,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q354,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34823.609523541571,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",34823.609523541571,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002326",null,"Passive (Below Ground)","Mains - Atherton Street Mareeba - MWWL273",null,null,null,74.151072118350996,null,null,0,19588.280356992131,null,1,19588.280356992131,null,null,{"$f":"IF(Q355=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q355,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q355,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19588.280356992131,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",19588.280356992131,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002328",null,"Passive (Below Ground)","Mains - Atherton Street Mareeba - MWWL305",null,null,null,72.619244825991998,null,null,0,34104.216614407727,null,1,34104.216614407727,null,null,{"$f":"IF(Q356=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q356,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q356,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34104.216614407727,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",34104.216614407727,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002328",null,"Passive (Below Ground)","Mains - Atherton Street Mareeba - MWWL305",null,null,null,72.619244825991998,null,null,0,19183.621845604343,null,1,19183.621845604343,null,null,{"$f":"IF(Q357=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q357,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q357,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19183.621845604343,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",19183.621845604343,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002333",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL970",null,null,null,41.367248916516999,null,null,0,31219.545470496185,null,1,31219.545470496185,null,null,{"$f":"IF(Q358=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q358,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q358,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31219.545470496185,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",31219.545470496185,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002333",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL970",null,null,null,41.367248916516999,null,null,0,10969.029489633796,null,1,10969.029489633796,null,null,{"$f":"IF(Q359=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q359,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q359,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10969.029489633796,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10969.029489633796,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002334",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL969",null,null,null,91.982442688665998,null,null,0,56456.826153516311,null,1,56456.826153516311,null,null,{"$f":"IF(Q360=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q360,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q360,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},56456.826153516311,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",56456.826153516311,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002334",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL969",null,null,null,91.982442688665998,null,null,0,24195.782637221277,null,1,24195.782637221277,null,null,{"$f":"IF(Q361=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q361,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q361,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24195.782637221277,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","",{"$f":"IF(AL361=\"y\",BQ$14,IF(AND(AL361>0,AL361<=1),AL361*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","","","",10371,null,"","","",24195.782637221277,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002336",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL282",null,null,null,89.816739852948999,null,null,0,42180.685834514763,null,1,42180.685834514763,null,null,{"$f":"IF(Q362=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q362,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q362,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42180.685834514763,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",42180.685834514763,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002336",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL282",null,null,null,89.816739852948999,null,null,0,23726.635781914556,null,1,23726.635781914556,null,null,{"$f":"IF(Q363=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q363,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q363,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23726.635781914556,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",23726.635781914556,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002337",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL283",null,null,null,87.275189882378996,null,null,0,40987.096298567987,null,1,40987.096298567987,null,null,{"$f":"IF(Q364=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q364,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q364,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40987.096298567987,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",40987.096298567987,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002337",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL283",null,null,null,87.275189882378996,null,null,0,23055.241667944487,null,1,23055.241667944487,null,null,{"$f":"IF(Q365=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q365,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q365,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23055.241667944487,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",23055.241667944487,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002338",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL343",null,null,null,74.102400972336994,null,null,0,34800.752065983172,null,1,34800.752065983172,null,null,{"$f":"IF(Q366=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q366,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q366,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34800.752065983172,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",34800.752065983172,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002338",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL343",null,null,null,74.102400972336994,null,null,0,19575.423037115532,null,1,19575.423037115532,null,null,{"$f":"IF(Q367=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q367,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q367,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19575.423037115532,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",19575.423037115532,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002339",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL967",null,null,null,25.833299894296999,null,null,0,19496.193288815753,null,1,19496.193288815753,null,null,{"$f":"IF(Q368=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q368,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q368,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19496.193288815753,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"",{"$f":"IF(AC368=\"y\",BH$14,IF(AND(AC368>0,AC368<=1),AC368*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA368=\"y\",CF$14,IF(AND(BA368>0,BA368<=1),BA368*CF$14,\"\"))","v":""},10371,null,"","","",19496.193288815753,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002339",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL967",null,null,null,25.833299894296999,null,null,0,6850.0138582325626,null,1,6850.0138582325626,null,null,{"$f":"IF(Q369=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q369,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q369,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6850.0138582325626,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",6850.0138582325626,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002340",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL344",null,null,null,33.509811925743001,null,null,0,15737.231740181363,null,1,15737.231740181363,null,null,{"$f":"IF(Q370=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q370,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q370,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15737.231740181363,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",15737.231740181363,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002340",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL344",null,null,null,33.509811925743001,null,null,0,8852.1928538520169,null,1,8852.1928538520169,null,null,{"$f":"IF(Q371=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q371,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q371,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8852.1928538520169,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8852.1928538520169,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002341",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL345",null,null,null,23.832330890643998,null,null,0,8133.4535582235267,null,1,8133.4535582235267,null,null,{"$f":"IF(Q372=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q372,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q372,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8133.4535582235267,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8133.4535582235267,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002341",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL345",null,null,null,23.832330890643998,null,null,0,6390.5706528899136,null,1,6390.5706528899136,null,null,{"$f":"IF(Q373=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q373,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q373,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6390.5706528899136,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",6390.5706528899136,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002343",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL348",null,null,null,50.019897773179999,null,null,0,17070.697675021012,null,1,17070.697675021012,null,null,{"$f":"IF(Q374=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q374,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q374,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17070.697675021012,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",17070.697675021012,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002343",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL348",null,null,null,50.019897773179999,null,null,0,13412.691030373653,null,1,13412.691030373653,null,null,{"$f":"IF(Q375=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q375,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q375,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13412.691030373653,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13412.691030373653,"","","","","","","","","","","",{"$f":"IF(BR375=\"\",\"\",(BR375/$CG375)*$W375)","v":""},"","","","","","","","","","","","","","",""]
[null,"SW-002344",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL1130",null,null,null,28.963805415776999,null,null,0,13602.288157142384,null,1,13602.288157142384,null,null,{"$f":"IF(Q376=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q376,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q376,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13602.288157142384,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13602.288157142384,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002344",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL1130",null,null,null,28.963805415776999,null,null,0,7651.2870883925907,null,1,7651.2870883925907,null,null,{"$f":"IF(Q377=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q377,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q377,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7651.2870883925907,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7651.2870883925907,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002345",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL1133",null,null,null,34.429553964847003,null,null,0,16169.170709061318,null,1,16169.170709061318,null,null,{"$f":"IF(Q378=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q378,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q378,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16169.170709061318,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16169.170709061318,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002345",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL1133",null,null,null,34.429553964847003,null,null,0,9095.1585238469906,null,1,9095.1585238469906,null,null,{"$f":"IF(Q379=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q379,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q379,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9095.1585238469906,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9095.1585238469906,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002346",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL1134",null,null,null,33.028418700895998,null,null,0,15511.154770416259,null,1,15511.154770416259,null,null,{"$f":"IF(Q380=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q380,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q380,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15511.154770416259,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",15511.154770416259,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002346",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL1134",null,null,null,33.028418700895998,null,null,0,8725.0245583591459,null,1,8725.0245583591459,null,null,{"$f":"IF(Q381=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q381,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q381,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8725.0245583591459,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AA381=\"y\",BF$14,IF(AND(AA381>0,AA381<=1),AA381*BF$14,\"\"))","v":10371},"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8725.0245583591459,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002347",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL1131",null,null,null,34.194709444433002,null,null,0,20987.970204364163,null,1,20987.970204364163,null,null,{"$f":"IF(Q382=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q382,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q382,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20987.970204364163,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X382=\"y\",BC$14,IF(AND(X382>0,X382<=1),X382*BC$14,\"\"))","v":""},"","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20987.970204364163,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002347",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL1131",null,null,null,34.194709444433002,null,null,0,8994.8443732989272,null,1,8994.8443732989272,null,null,{"$f":"IF(Q383=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q383,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q383,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8994.8443732989272,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8994.8443732989272,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002348",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL1132",null,null,null,31.000261368440999,null,null,0,14558.670106607313,null,1,14558.670106607313,null,null,{"$f":"IF(Q384=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q384,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q384,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14558.670106607313,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14558.670106607313,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002348",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL1132",null,null,null,31.000261368440999,null,null,0,8189.2519349666136,null,1,8189.2519349666136,null,null,{"$f":"IF(Q385=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q385,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q385,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8189.2519349666136,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8189.2519349666136,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002349",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL581",null,null,null,72.136761816901,null,null,0,44275.978133772885,null,1,44275.978133772885,null,null,{"$f":"IF(Q386=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q386,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q386,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44275.978133772885,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",44275.978133772885,"","",{"$f":"IF(BI386=\"\",\"\",(BI386/$CG386)*$W386)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002349",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL581",null,null,null,72.136761816901,null,null,0,18975.419200188378,null,1,18975.419200188378,null,null,{"$f":"IF(Q387=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q387,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q387,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18975.419200188378,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",18975.419200188378,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002350",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL582",null,null,null,34.310809466305997,null,null,0,16113.404663714589,null,1,16113.404663714589,null,null,{"$f":"IF(Q388=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q388,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q388,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16113.404663714589,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16113.404663714589,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB388=\"\",\"\",(CB388/$CG388)*$W388)","v":""},"","","","",""]
[null,"SW-002350",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL582",null,null,null,34.310809466305997,null,null,0,9063.790123339455,null,1,9063.790123339455,null,null,{"$f":"IF(Q389=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q389,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q389,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9063.790123339455,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9063.790123339455,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002351",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL583",null,null,null,36.369693813159998,null,null,0,12412.181456924753,null,1,12412.181456924753,null,null,{"$f":"IF(Q390=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q390,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q390,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12412.181456924753,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU390=\"y\",BZ$14,IF(AND(AU390>0,AU390<=1),AU390*BZ$14,\"\"))","v":""},"","","","","","",10371,null,"","","",12412.181456924753,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002351",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL583",null,null,null,36.369693813159998,null,null,0,9752.4282875837325,null,1,9752.4282875837325,null,null,{"$f":"IF(Q391=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q391,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q391,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9752.4282875837325,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","",{"$f":"IF(AS391=\"y\",BX$14,IF(AND(AS391>0,AS391<=1),AS391*BX$14,\"\"))","v":""},"","","","","","","","",10371,null,"","","",9752.4282875837325,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002353",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL584",null,null,null,27.640559722725001,null,null,0,12980.851541296788,null,1,12980.851541296788,null,null,{"$f":"IF(Q392=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q392,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q392,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12980.851541296788,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12980.851541296788,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002353",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL584",null,null,null,27.640559722725001,null,null,0,7301.7289919794421,null,1,7301.7289919794421,null,null,{"$f":"IF(Q393=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q393,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q393,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7301.7289919794421,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7301.7289919794421,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002354",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL585",null,null,null,33.825720694066,null,null,0,15885.592151957804,null,1,15885.592151957804,null,null,{"$f":"IF(Q394=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q394,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q394,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15885.592151957804,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","",{"$f":"IF(AQ394=\"y\",BV$14,IF(AND(AQ394>0,AQ394<=1),AQ394*BV$14,\"\"))","v":""},"","","","","","","","","","",10371,null,"","","",15885.592151957804,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002354",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL585",null,null,null,33.825720694066,null,null,0,8935.6455854762644,null,1,8935.6455854762644,null,null,{"$f":"IF(Q395=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q395,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q395,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8935.6455854762644,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8935.6455854762644,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002355",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL586",null,null,null,25.108444220328,null,null,0,11791.692719921404,null,1,11791.692719921404,null,null,{"$f":"IF(Q396=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q396,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q396,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11791.692719921404,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11791.692719921404,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002355",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL586",null,null,null,25.108444220328,null,null,0,6632.8271549557894,null,1,6632.8271549557894,null,null,{"$f":"IF(Q397=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q397,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q397,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6632.8271549557894,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",6632.8271549557894,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002356",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL587",null,null,null,47.672211541533002,null,null,0,22388.327402688607,null,1,22388.327402688607,null,null,{"$f":"IF(Q398=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q398,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q398,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22388.327402688607,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",22388.327402688607,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002356",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL587",null,null,null,47.672211541533002,null,null,{"$f":"IF(H399=SewerTYPE1,VLOOKUP(J399,SewerUnitrates1,2,FALSE),IF(H399=SEWERTYPE2,VLOOKUP((J399&\"_\"&K399),Sewerrates2,2,FALSE),0))","v":0},12593.434164012342,null,{"$f":"IF(N399=\"\",1,VLOOKUP(N399,Sewersitecond,2,FALSE))","v":1},12593.434164012342,null,null,{"$f":"IF(Q399=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q399,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q399,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12593.434164012342,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12593.434164012342,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002357",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL628",null,null,null,9.9998413111649995,null,null,{"$f":"IF(H400=SewerTYPE1,VLOOKUP(J400,SewerUnitrates1,2,FALSE),IF(H400=SEWERTYPE2,VLOOKUP((J400&\"_\"&K400),Sewerrates2,2,FALSE),0))","v":0},4696.2310748735536,null,1,{"$f":"IF(M400=\"\",\"\",M400*O400)","v":4696.2310748735536},null,null,{"$f":"IF(Q400=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q400,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q400,Landcost2,2,FALSE),\"Error\")))","v":10},{"$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":4696.2310748735536},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",4696.2310748735536,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002357",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL628",null,null,null,9.9998413111649995,null,null,0,2641.6299796163735,null,1,2641.6299796163735,null,null,{"$f":"IF(Q401=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q401,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q401,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U401,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2641.6299796163735,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",2641.6299796163735,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002374",null,"Passive (Below Ground)","Mains - Byrnes Street Mareeba - MWWL167",null,null,null,20.944889705994999,null,null,0,15160.915476660582,null,{"$f":"IF(N402=\"\",1,VLOOKUP(N402,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(M402=\"\",\"\",M402*O402)","v":15160.915476660582},null,null,{"$f":"IF(Q402=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q402,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q402,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(S402=\"\",0,S402*10000*R402)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U402,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P402+T402)*V402,0)","v":15160.915476660582},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X402=\"y\",BC$14,IF(AND(X402>0,X402<=1),X402*BC$14,\"\"))","v":""},{"$f":"IF(Y402=\"y\",BD$14,IF(AND(Y402>0,Y402<=1),Y402*BD$14,\"\"))","v":""},{"$f":"IF(Z402=\"y\",BE$14,IF(AND(Z402>0,Z402<=1),Z402*BE$14,\"\"))","v":""},{"$f":"IF(AA402=\"y\",BF$14,IF(AND(AA402>0,AA402<=1),AA402*BF$14,\"\"))","v":10371},{"$f":"IF(AB402=\"y\",BG$14,IF(AND(AB402>0,AB402<=1),AB402*BG$14,\"\"))","v":""},{"$f":"IF(AC402=\"y\",BH$14,IF(AND(AC402>0,AC402<=1),AC402*BH$14,\"\"))","v":""},{"$f":"IF(AD402=\"y\",BI$14,IF(AND(AD402>0,AD402<=1),AD402*BI$14,\"\"))","v":""},{"$f":"IF(AE402=\"y\",BJ$14,IF(AND(AE402>0,AE402<=1),AE402*BJ$14,\"\"))","v":""},{"$f":"IF(AF402=\"y\",BK$14,IF(AND(AF402>0,AF402<=1),AF402*BK$14,\"\"))","v":""},{"$f":"IF(AG402=\"y\",BL$14,IF(AND(AG402>0,AG402<=1),AG402*BL$14,\"\"))","v":""},{"$f":"IF(AH402=\"y\",BM$14,IF(AND(AH402>0,AH402<=1),AH402*BM$14,\"\"))","v":""},{"$f":"IF(AI402=\"y\",BN$14,IF(AND(AI402>0,AI402<=1),AI402*BN$14,\"\"))","v":""},{"$f":"IF(AJ402=\"y\",BO$14,IF(AND(AJ402>0,AJ402<=1),AJ402*BO$14,\"\"))","v":""},{"$f":"IF(AK402=\"y\",BP$14,IF(AND(AK402>0,AK402<=1),AK402*BP$14,\"\"))","v":""},{"$f":"IF(AL402=\"y\",BQ$14,IF(AND(AL402>0,AL402<=1),AL402*BQ$14,\"\"))","v":""},{"$f":"IF(AM402=\"y\",BR$14,IF(AND(AM402>0,AM402<=1),AM402*BR$14,\"\"))","v":""},{"$f":"IF(AN402=\"y\",BS$14,IF(AND(AN402>0,AN402<=1),AN402*BS$14,\"\"))","v":""},{"$f":"IF(AO402=\"y\",BT$14,IF(AND(AO402>0,AO402<=1),AO402*BT$14,\"\"))","v":""},{"$f":"IF(AP402=\"y\",BU$14,IF(AND(AP402>0,AP402<=1),AP402*BU$14,\"\"))","v":""},{"$f":"IF(AQ402=\"y\",BV$14,IF(AND(AQ402>0,AQ402<=1),AQ402*BV$14,\"\"))","v":""},{"$f":"IF(AR402=\"y\",BW$14,IF(AND(AR402>0,AR402<=1),AR402*BW$14,\"\"))","v":""},{"$f":"IF(AS402=\"y\",BX$14,IF(AND(AS402>0,AS402<=1),AS402*BX$14,\"\"))","v":""},{"$f":"IF(AT402=\"y\",BY$14,IF(AND(AT402>0,AT402<=1),AT402*BY$14,\"\"))","v":""},{"$f":"IF(AU402=\"y\",BZ$14,IF(AND(AU402>0,AU402<=1),AU402*BZ$14,\"\"))","v":""},{"$f":"IF(AV402=\"y\",CA$14,IF(AND(AV402>0,AV402<=1),AV402*CA$14,\"\"))","v":""},{"$f":"IF(AW402=\"y\",CB$14,IF(AND(AW402>0,AW402<=1),AW402*CB$14,\"\"))","v":""},{"$f":"IF(AX402=\"y\",CC$14,IF(AND(AX402>0,AX402<=1),AX402*CC$14,\"\"))","v":""},{"$f":"IF(AY402=\"y\",CD$14,IF(AND(AY402>0,AY402<=1),AY402*CD$14,\"\"))","v":""},{"$f":"IF(AZ402=\"y\",CE$14,IF(AND(AZ402>0,AZ402<=1),AZ402*CE$14,\"\"))","v":""},{"$f":"IF(BA402=\"y\",CF$14,IF(AND(BA402>0,BA402<=1),BA402*CF$14,\"\"))","v":""},{"$f":"SUM(BC402:CF402)","v":10371},null,{"$f":"IF(BC402=\"\",\"\",(BC402/$CG402)*$W402)","v":""},{"$f":"IF(BD402=\"\",\"\",(BD402/$CG402)*$W402)","v":""},{"$f":"IF(BE402=\"\",\"\",(BE402/$CG402)*$W402)","v":""},{"$f":"IF(BF402=\"\",\"\",(BF402/$CG402)*$W402)","v":15160.915476660582},{"$f":"IF(BG402=\"\",\"\",(BG402/$CG402)*$W402)","v":""},{"$f":"IF(BH402=\"\",\"\",(BH402/$CG402)*$W402)","v":""},{"$f":"IF(BI402=\"\",\"\",(BI402/$CG402)*$W402)","v":""},{"$f":"IF(BJ402=\"\",\"\",(BJ402/$CG402)*$W402)","v":""},{"$f":"IF(BK402=\"\",\"\",(BK402/$CG402)*$W402)","v":""},{"$f":"IF(BL402=\"\",\"\",(BL402/$CG402)*$W402)","v":""},{"$f":"IF(BM402=\"\",\"\",(BM402/$CG402)*$W402)","v":""},{"$f":"IF(BN402=\"\",\"\",(BN402/$CG402)*$W402)","v":""},{"$f":"IF(BO402=\"\",\"\",(BO402/$CG402)*$W402)","v":""},{"$f":"IF(BP402=\"\",\"\",(BP402/$CG402)*$W402)","v":""},{"$f":"IF(BQ402=\"\",\"\",(BQ402/$CG402)*$W402)","v":""},{"$f":"IF(BR402=\"\",\"\",(BR402/$CG402)*$W402)","v":""},{"$f":"IF(BS402=\"\",\"\",(BS402/$CG402)*$W402)","v":""},{"$f":"IF(BT402=\"\",\"\",(BT402/$CG402)*$W402)","v":""},{"$f":"IF(BU402=\"\",\"\",(BU402/$CG402)*$W402)","v":""},{"$f":"IF(BV402=\"\",\"\",(BV402/$CG402)*$W402)","v":""},{"$f":"IF(BW402=\"\",\"\",(BW402/$CG402)*$W402)","v":""},{"$f":"IF(BX402=\"\",\"\",(BX402/$CG402)*$W402)","v":""},{"$f":"IF(BY402=\"\",\"\",(BY402/$CG402)*$W402)","v":""},{"$f":"IF(BZ402=\"\",\"\",(BZ402/$CG402)*$W402)","v":""},{"$f":"IF(CA402=\"\",\"\",(CA402/$CG402)*$W402)","v":""},{"$f":"IF(CB402=\"\",\"\",(CB402/$CG402)*$W402)","v":""},{"$f":"IF(CC402=\"\",\"\",(CC402/$CG402)*$W402)","v":""},{"$f":"IF(CD402=\"\",\"\",(CD402/$CG402)*$W402)","v":""},{"$f":"IF(CE402=\"\",\"\",(CE402/$CG402)*$W402)","v":""},{"$f":"IF(CF402=\"\",\"\",(CF402/$CG402)*$W402)","v":""},{"$f":"IF(SUM(CI402:DL402)=W402,\"\",\"ERROR\")","v":""}]
[null,"SW-002374",null,"Passive (Below Ground)","Mains - Byrnes Street Mareeba - MWWL167",null,null,null,20.944889705994999,null,null,0,10107.27698444039,null,1,10107.27698444039,null,null,{"$f":"IF(Q403=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q403,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q403,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U403,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10107.27698444039,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10107.27698444039,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002375",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL168",null,null,null,45.197362022291998,null,null,0,27741.159461559917,null,1,27741.159461559917,null,null,{"$f":"IF(Q404=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q404,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q404,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U404,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27741.159461559917,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",27741.159461559917,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002375",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL168",null,null,null,45.197362022291998,null,null,0,11889.068340668537,null,1,11889.068340668537,null,null,{"$f":"IF(Q405=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q405,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q405,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U405,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11889.068340668537,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11889.068340668537,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002376",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL169",null,null,null,91.097825350237997,null,null,0,42782.322734014473,null,1,42782.322734014473,null,null,{"$f":"IF(Q406=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q406,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q406,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U406,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42782.322734014473,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",42782.322734014473,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002376",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL169",null,null,null,91.097825350237997,null,null,0,24065.056537883138,null,1,24065.056537883138,null,null,{"$f":"IF(Q407=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q407,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q407,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U407,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24065.056537883138,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",24065.056537883138,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002377",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL170",null,null,null,99.082380686395993,null,null,0,38862.201928755087,null,1,38862.201928755087,null,null,{"$f":"IF(Q408=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q408,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q408,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U408,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38862.201928755087,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",38862.201928755087,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002377",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL170",null,null,null,99.082380686395993,null,null,0,14373.691124334073,null,1,14373.691124334073,null,null,{"$f":"IF(Q409=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q409,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q409,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U409,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14373.691124334073,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14373.691124334073,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002378",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL1163",null,null,null,93.059777243488,null,null,0,48819.457398519866,null,1,48819.457398519866,null,null,{"$f":"IF(Q410=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q410,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q410,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U410,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},48819.457398519866,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",48819.457398519866,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002378",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL1163",null,null,null,93.059777243488,null,null,0,17152.782329209684,null,1,17152.782329209684,null,null,{"$f":"IF(Q411=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q411,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q411,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U411,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17152.782329209684,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",17152.782329209684,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002379",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL1162",null,null,null,97.410360960825003,null,null,0,51101.787560255667,null,1,51101.787560255667,null,null,{"$f":"IF(Q412=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q412,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q412,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U412,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51101.787560255667,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",51101.787560255667,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002379",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL1162",null,null,null,97.410360960825003,null,null,0,17954.682115765507,null,1,17954.682115765507,null,null,{"$f":"IF(Q413=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q413,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q413,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U413,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17954.682115765507,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",17954.682115765507,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002381",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL356",null,null,null,93.525493719910003,null,null,0,49063.773754672162,null,1,49063.773754672162,null,null,{"$f":"IF(Q414=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q414,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q414,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U414,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49063.773754672162,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",49063.773754672162,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002381",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL356",null,null,null,93.525493719910003,null,null,0,17238.623211101029,null,1,17238.623211101029,null,null,{"$f":"IF(Q415=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q415,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q415,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U415,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17238.623211101029,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",17238.623211101029,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002383",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL358",null,null,null,65.277449850408004,null,null,0,34244.75940575081,null,1,34244.75940575081,null,null,{"$f":"IF(Q416=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q416,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q416,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U416,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34244.75940575081,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",34244.75940575081,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002383",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL358",null,null,null,65.277449850408004,null,null,0,12031.942493912447,null,1,12031.942493912447,null,null,{"$f":"IF(Q417=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q417,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q417,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U417,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12031.942493912447,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12031.942493912447,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002385",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL359",null,null,null,36.312477153975998,null,null,0,19049.641896465084,null,1,19049.641896465084,null,null,{"$f":"IF(Q418=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q418,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q418,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U418,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19049.641896465084,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",19049.641896465084,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002385",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL359",null,null,null,36.312477153975998,null,null,0,6693.1174230823272,null,1,6693.1174230823272,null,null,{"$f":"IF(Q419=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q419,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q419,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U419,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6693.1174230823272,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",6693.1174230823272,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002386",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL366",null,null,null,59.950257732331004,null,null,0,21160.591813813091,null,1,21160.591813813091,null,null,{"$f":"IF(Q420=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q420,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q420,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U420,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21160.591813813091,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",21160.591813813091,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002386",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL366",null,null,null,59.950257732331004,null,null,0,10900.910934388563,null,1,10900.910934388563,null,null,{"$f":"IF(Q421=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q421,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q421,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U421,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10900.910934388563,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10900.910934388563,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002388",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL1055",null,null,null,42.594797814568999,null,null,0,22345.367449849891,null,1,22345.367449849891,null,null,{"$f":"IF(Q422=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q422,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q422,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U422,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22345.367449849891,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",22345.367449849891,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002388",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL1055",null,null,null,42.594797814568999,null,null,0,7851.0750499472597,null,1,7851.0750499472597,null,null,{"$f":"IF(Q423=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q423,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q423,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U423,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7851.0750499472597,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7851.0750499472597,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002389",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL367",null,null,null,106.73061104253,null,null,0,37672.61359231548,null,1,37672.61359231548,null,null,{"$f":"IF(Q424=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q424,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q424,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U424,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37672.61359231548,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",37672.61359231548,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002389",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL367",null,null,null,106.73061104253,null,null,0,19407.103971798886,null,1,19407.103971798886,null,null,{"$f":"IF(Q425=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q425,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q425,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U425,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19407.103971798886,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",19407.103971798886,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002391",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL402",null,null,null,108.80719322186,null,null,0,38405.583049441651,null,1,38405.583049441651,null,null,{"$f":"IF(Q426=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q426,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q426,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U426,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38405.583049441651,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",38405.583049441651,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002391",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL402",null,null,null,108.80719322186,null,null,0,19784.694298197217,null,1,19784.694298197217,null,null,{"$f":"IF(Q427=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q427,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q427,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U427,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19784.694298197217,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",19784.694298197217,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002392",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL403",null,null,null,110.8351936622,null,null,0,58144.497821985802,null,1,58144.497821985802,null,null,{"$f":"IF(Q428=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q428,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q428,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U428,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},58144.497821985802,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",58144.497821985802,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002392",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL403",null,null,null,110.8351936622,null,null,0,20429.147883400416,null,1,20429.147883400416,null,null,{"$f":"IF(Q429=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q429,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q429,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U429,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20429.147883400416,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20429.147883400416,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002393",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL965",null,null,null,90.856804469443006,null,null,0,32069.649499579515,null,1,32069.649499579515,null,null,{"$f":"IF(Q430=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q430,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q430,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U430,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32069.649499579515,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",32069.649499579515,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002393",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL965",null,null,null,90.856804469443006,null,null,0,16520.728530086421,null,1,16520.728530086421,null,null,{"$f":"IF(Q431=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q431,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q431,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U431,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16520.728530086421,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16520.728530086421,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002394",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL964",null,null,null,91.070605425644999,null,null,0,47775.931487583759,null,1,47775.931487583759,null,null,{"$f":"IF(Q432=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q432,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q432,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U432,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},47775.931487583759,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",47775.931487583759,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002394",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL964",null,null,null,91.070605425644999,null,null,0,16786.138090232133,null,1,16786.138090232133,null,null,{"$f":"IF(Q433=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q433,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q433,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U433,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16786.138090232133,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16786.138090232133,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002396",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL483",null,null,null,51.489537271293003,null,null,0,27011.57627648726,null,1,27011.57627648726,null,null,{"$f":"IF(Q434=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q434,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q434,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U434,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27011.57627648726,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",27011.57627648726,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002396",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL483",null,null,null,51.489537271293003,null,null,0,9490.5538268739037,null,1,9490.5538268739037,null,null,{"$f":"IF(Q435=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q435,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q435,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U435,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9490.5538268739037,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9490.5538268739037,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002397",null,"Passive (Below Ground)","Mains - Basalt Gully Park Mareeba - MWWL485",null,null,null,121.44702135362,null,null,0,42867.052504454216,null,1,42867.052504454216,null,null,{"$f":"IF(Q436=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q436,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q436,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U436,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42867.052504454216,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",42867.052504454216,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002397",null,"Passive (Below Ground)","Mains - Basalt Gully Park Mareeba - MWWL485",null,null,null,121.44702135362,null,null,0,22083.027047749143,null,1,22083.027047749143,null,null,{"$f":"IF(Q437=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q437,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q437,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U437,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22083.027047749143,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",22083.027047749143,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002398",null,"Passive (Below Ground)","Mains - Basalt Gully Park Mareeba - MWWL498",null,null,null,11.608884616597001,null,null,0,4097.5781936127423,null,1,4097.5781936127423,null,null,{"$f":"IF(Q438=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q438,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q438,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U438,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4097.5781936127423,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",4097.5781936127423,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002398",null,"Passive (Below Ground)","Mains - Basalt Gully Park Mareeba - MWWL498",null,null,null,11.608884616597001,null,null,0,2110.8736148914131,null,1,2110.8736148914131,null,null,{"$f":"IF(Q439=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q439,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q439,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U439,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2110.8736148914131,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",2110.8736148914131,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002399",null,"Passive (Below Ground)","Mains - Basalt Gully Park Mareeba - MWWL500",null,null,null,62.255603116899003,null,null,0,21974.307626187208,null,1,21974.307626187208,null,null,{"$f":"IF(Q440=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q440,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q440,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U440,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21974.307626187208,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",21974.307626187208,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002399",null,"Passive (Below Ground)","Mains - Basalt Gully Park Mareeba - MWWL500",null,null,null,62.255603116899003,null,null,0,11320.097868035837,null,1,11320.097868035837,null,null,{"$f":"IF(Q441=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q441,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q441,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U441,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11320.097868035837,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11320.097868035837,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002424",null,"Passive (Below Ground)","Mains - Byrnes Street Mareeba - MWWL183",null,null,null,117.17126329102,null,null,0,84814.178732115077,null,1,84814.178732115077,null,null,{"$f":"IF(Q442=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q442,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q442,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U442,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},84814.178732115077,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",84814.178732115077,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002424",null,"Passive (Below Ground)","Mains - Byrnes Street Mareeba - MWWL183",null,null,null,117.17126329102,null,null,0,56542.785821410056,null,1,56542.785821410056,null,null,{"$f":"IF(Q443=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q443,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q443,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U443,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},56542.785821410056,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",56542.785821410056,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002439",null,"Passive (Below Ground)","Mains - Byrnes Street Mareeba - MWWL1111",null,null,null,34.776465237357002,null,null,0,8858.0831697575595,null,1,8858.0831697575595,null,null,{"$f":"IF(Q444=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q444,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q444,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U444,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8858.0831697575595,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8858.0831697575595,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002439",null,"Passive (Below Ground)","Mains - Byrnes Street Mareeba - MWWL1111",null,null,null,34.776465237357002,null,null,0,4982.6717829886275,null,1,4982.6717829886275,null,null,{"$f":"IF(Q445=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q445,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q445,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U445,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4982.6717829886275,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",4982.6717829886275,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002461",null,"Passive (Below Ground)","Mains - Byrnes Street Mareeba - MWWL92",null,null,null,49.663628157169001,null,null,0,12650.065086417922,null,1,12650.065086417922,null,null,{"$f":"IF(Q446=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q446,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q446,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U446,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12650.065086417922,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12650.065086417922,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002461",null,"Passive (Below Ground)","Mains - Byrnes Street Mareeba - MWWL92",null,null,null,49.663628157169001,null,null,0,7115.661611110082,null,1,7115.661611110082,null,null,{"$f":"IF(Q447=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q447,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q447,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U447,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7115.661611110082,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7115.661611110082,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002467",null,"Passive (Below Ground)","Mains - Casey Street Mareeba - MWWL1032",null,null,null,98.805998341847996,null,null,0,34875.469743653484,null,1,34875.469743653484,null,null,{"$f":"IF(Q448=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q448,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q448,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U448,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34875.469743653484,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",34875.469743653484,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002467",null,"Passive (Below Ground)","Mains - Casey Street Mareeba - MWWL1032",null,null,null,98.805998341847996,null,null,0,17966.151080063919,null,1,17966.151080063919,null,null,{"$f":"IF(Q449=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q449,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q449,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U449,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17966.151080063919,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",17966.151080063919,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002468",null,"Passive (Below Ground)","Mains - Casey Street Mareeba - MWWL1031",null,null,null,59.994171744162003,null,null,0,21176.092105461736,null,1,21176.092105461736,null,null,{"$f":"IF(Q450=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q450,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q450,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U450,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21176.092105461736,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",21176.092105461736,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002468",null,"Passive (Below Ground)","Mains - Casey Street Mareeba - MWWL1031",null,null,null,59.994171744162003,null,null,0,10908.895933116653,null,1,10908.895933116653,null,null,{"$f":"IF(Q451=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q451,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q451,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U451,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10908.895933116653,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10908.895933116653,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002493",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL974",null,null,null,94.801394211382004,null,null,0,73538.511086499202,null,1,73538.511086499202,null,null,{"$f":"IF(Q452=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q452,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q452,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U452,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},73538.511086499202,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",73538.511086499202,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002493",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL974",null,null,null,94.801394211382004,null,null,0,43189.284288896364,null,1,43189.284288896364,null,null,{"$f":"IF(Q453=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q453,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q453,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U453,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43189.284288896364,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",43189.284288896364,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002494",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL973",null,null,null,83.466199876233006,null,null,0,131546.76409172124,null,1,131546.76409172124,null,null,{"$f":"IF(Q454=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q454,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q454,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U454,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},131546.76409172124,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",131546.76409172124,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002494",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL973",null,null,null,83.466199876233006,null,null,0,32886.69102293031,null,1,32886.69102293031,null,null,{"$f":"IF(Q455=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q455,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q455,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U455,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32886.69102293031,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",32886.69102293031,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002496",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL271",null,null,null,126.39629908553,null,null,0,59359.564721464951,null,1,59359.564721464951,null,null,{"$f":"IF(Q456=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q456,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q456,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U456,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},59359.564721464951,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",59359.564721464951,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002496",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL271",null,null,null,126.39629908553,null,null,0,33389.755155824038,null,1,33389.755155824038,null,null,{"$f":"IF(Q457=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q457,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q457,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U457,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33389.755155824038,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",33389.755155824038,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002498",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL306",null,null,null,127.42991038946001,null,null,0,59844.980176951918,null,1,59844.980176951918,null,null,{"$f":"IF(Q458=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q458,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q458,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U458,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},59844.980176951918,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",59844.980176951918,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002498",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL306",null,null,null,127.42991038946001,null,null,0,33662.801349535453,null,1,33662.801349535453,null,null,{"$f":"IF(Q459=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q459,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q459,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U459,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33662.801349535453,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",33662.801349535453,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002499",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL311",null,null,null,55.144047943594003,null,null,0,14046.009554666794,null,1,14046.009554666794,null,null,{"$f":"IF(Q460=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q460,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q460,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U460,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14046.009554666794,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14046.009554666794,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002499",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL311",null,null,null,55.144047943594003,null,null,0,7900.8803745000714,null,1,7900.8803745000714,null,null,{"$f":"IF(Q461=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q461,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q461,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U461,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7900.8803745000714,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7900.8803745000714,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002500",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL307",null,null,null,130.04386646962001,null,null,0,45901.473660714604,null,1,45901.473660714604,null,null,{"$f":"IF(Q462=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q462,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q462,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U462,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45901.473660714604,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",45901.473660714604,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002500",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL307",null,null,null,130.04386646962001,null,null,0,23646.213704004502,null,1,23646.213704004502,null,null,{"$f":"IF(Q463=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q463,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q463,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U463,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23646.213704004502,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",23646.213704004502,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002501",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL308",null,null,null,100.71792159170001,null,null,{"$f":"IF(H464=SewerTYPE1,VLOOKUP(J464,SewerUnitrates1,2,FALSE),IF(H464=SEWERTYPE2,VLOOKUP((J464&\"_\"&K464),Sewerrates2,2,FALSE),0))","v":0},27057.325758833609,null,1,27057.325758833609,null,null,{"$f":"IF(Q464=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q464,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q464,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U464,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27057.325758833609,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",27057.325758833609,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002501",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL308",null,null,null,100.71792159170001,null,null,0,18038.217172555738,null,1,18038.217172555738,null,null,{"$f":"IF(Q465=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q465,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q465,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U465,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18038.217172555738,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",18038.217172555738,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002502",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL309",null,null,null,128.89689574585,null,null,0,34627.454998885572,null,{"$f":"IF(N466=\"\",1,VLOOKUP(N466,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(M466=\"\",\"\",M466*O466)","v":34627.454998885572},null,null,{"$f":"IF(Q466=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q466,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q466,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(S466=\"\",0,S466*10000*R466)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U466,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P466+T466)*V466,0)","v":34627.454998885572},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X466=\"y\",BC$14,IF(AND(X466>0,X466<=1),X466*BC$14,\"\"))","v":""},{"$f":"IF(Y466=\"y\",BD$14,IF(AND(Y466>0,Y466<=1),Y466*BD$14,\"\"))","v":""},{"$f":"IF(Z466=\"y\",BE$14,IF(AND(Z466>0,Z466<=1),Z466*BE$14,\"\"))","v":""},{"$f":"IF(AA466=\"y\",BF$14,IF(AND(AA466>0,AA466<=1),AA466*BF$14,\"\"))","v":10371},{"$f":"IF(AB466=\"y\",BG$14,IF(AND(AB466>0,AB466<=1),AB466*BG$14,\"\"))","v":""},{"$f":"IF(AC466=\"y\",BH$14,IF(AND(AC466>0,AC466<=1),AC466*BH$14,\"\"))","v":""},{"$f":"IF(AD466=\"y\",BI$14,IF(AND(AD466>0,AD466<=1),AD466*BI$14,\"\"))","v":""},{"$f":"IF(AE466=\"y\",BJ$14,IF(AND(AE466>0,AE466<=1),AE466*BJ$14,\"\"))","v":""},{"$f":"IF(AF466=\"y\",BK$14,IF(AND(AF466>0,AF466<=1),AF466*BK$14,\"\"))","v":""},{"$f":"IF(AG466=\"y\",BL$14,IF(AND(AG466>0,AG466<=1),AG466*BL$14,\"\"))","v":""},{"$f":"IF(AH466=\"y\",BM$14,IF(AND(AH466>0,AH466<=1),AH466*BM$14,\"\"))","v":""},{"$f":"IF(AI466=\"y\",BN$14,IF(AND(AI466>0,AI466<=1),AI466*BN$14,\"\"))","v":""},{"$f":"IF(AJ466=\"y\",BO$14,IF(AND(AJ466>0,AJ466<=1),AJ466*BO$14,\"\"))","v":""},{"$f":"IF(AK466=\"y\",BP$14,IF(AND(AK466>0,AK466<=1),AK466*BP$14,\"\"))","v":""},{"$f":"IF(AL466=\"y\",BQ$14,IF(AND(AL466>0,AL466<=1),AL466*BQ$14,\"\"))","v":""},{"$f":"IF(AM466=\"y\",BR$14,IF(AND(AM466>0,AM466<=1),AM466*BR$14,\"\"))","v":""},{"$f":"IF(AN466=\"y\",BS$14,IF(AND(AN466>0,AN466<=1),AN466*BS$14,\"\"))","v":""},{"$f":"IF(AO466=\"y\",BT$14,IF(AND(AO466>0,AO466<=1),AO466*BT$14,\"\"))","v":""},{"$f":"IF(AP466=\"y\",BU$14,IF(AND(AP466>0,AP466<=1),AP466*BU$14,\"\"))","v":""},{"$f":"IF(AQ466=\"y\",BV$14,IF(AND(AQ466>0,AQ466<=1),AQ466*BV$14,\"\"))","v":""},{"$f":"IF(AR466=\"y\",BW$14,IF(AND(AR466>0,AR466<=1),AR466*BW$14,\"\"))","v":""},{"$f":"IF(AS466=\"y\",BX$14,IF(AND(AS466>0,AS466<=1),AS466*BX$14,\"\"))","v":""},{"$f":"IF(AT466=\"y\",BY$14,IF(AND(AT466>0,AT466<=1),AT466*BY$14,\"\"))","v":""},{"$f":"IF(AU466=\"y\",BZ$14,IF(AND(AU466>0,AU466<=1),AU466*BZ$14,\"\"))","v":""},{"$f":"IF(AV466=\"y\",CA$14,IF(AND(AV466>0,AV466<=1),AV466*CA$14,\"\"))","v":""},{"$f":"IF(AW466=\"y\",CB$14,IF(AND(AW466>0,AW466<=1),AW466*CB$14,\"\"))","v":""},{"$f":"IF(AX466=\"y\",CC$14,IF(AND(AX466>0,AX466<=1),AX466*CC$14,\"\"))","v":""},{"$f":"IF(AY466=\"y\",CD$14,IF(AND(AY466>0,AY466<=1),AY466*CD$14,\"\"))","v":""},{"$f":"IF(AZ466=\"y\",CE$14,IF(AND(AZ466>0,AZ466<=1),AZ466*CE$14,\"\"))","v":""},{"$f":"IF(BA466=\"y\",CF$14,IF(AND(BA466>0,BA466<=1),BA466*CF$14,\"\"))","v":""},{"$f":"SUM(BC466:CF466)","v":10371},null,{"$f":"IF(BC466=\"\",\"\",(BC466/$CG466)*$W466)","v":""},{"$f":"IF(BD466=\"\",\"\",(BD466/$CG466)*$W466)","v":""},{"$f":"IF(BE466=\"\",\"\",(BE466/$CG466)*$W466)","v":""},{"$f":"IF(BF466=\"\",\"\",(BF466/$CG466)*$W466)","v":34627.454998885572},{"$f":"IF(BG466=\"\",\"\",(BG466/$CG466)*$W466)","v":""},{"$f":"IF(BH466=\"\",\"\",(BH466/$CG466)*$W466)","v":""},{"$f":"IF(BI466=\"\",\"\",(BI466/$CG466)*$W466)","v":""},{"$f":"IF(BJ466=\"\",\"\",(BJ466/$CG466)*$W466)","v":""},{"$f":"IF(BK466=\"\",\"\",(BK466/$CG466)*$W466)","v":""},{"$f":"IF(BL466=\"\",\"\",(BL466/$CG466)*$W466)","v":""},{"$f":"IF(BM466=\"\",\"\",(BM466/$CG466)*$W466)","v":""},{"$f":"IF(BN466=\"\",\"\",(BN466/$CG466)*$W466)","v":""},{"$f":"IF(BO466=\"\",\"\",(BO466/$CG466)*$W466)","v":""},{"$f":"IF(BP466=\"\",\"\",(BP466/$CG466)*$W466)","v":""},{"$f":"IF(BQ466=\"\",\"\",(BQ466/$CG466)*$W466)","v":""},{"$f":"IF(BR466=\"\",\"\",(BR466/$CG466)*$W466)","v":""},{"$f":"IF(BS466=\"\",\"\",(BS466/$CG466)*$W466)","v":""},{"$f":"IF(BT466=\"\",\"\",(BT466/$CG466)*$W466)","v":""},{"$f":"IF(BU466=\"\",\"\",(BU466/$CG466)*$W466)","v":""},{"$f":"IF(BV466=\"\",\"\",(BV466/$CG466)*$W466)","v":""},{"$f":"IF(BW466=\"\",\"\",(BW466/$CG466)*$W466)","v":""},{"$f":"IF(BX466=\"\",\"\",(BX466/$CG466)*$W466)","v":""},{"$f":"IF(BY466=\"\",\"\",(BY466/$CG466)*$W466)","v":""},{"$f":"IF(BZ466=\"\",\"\",(BZ466/$CG466)*$W466)","v":""},{"$f":"IF(CA466=\"\",\"\",(CA466/$CG466)*$W466)","v":""},{"$f":"IF(CB466=\"\",\"\",(CB466/$CG466)*$W466)","v":""},{"$f":"IF(CC466=\"\",\"\",(CC466/$CG466)*$W466)","v":""},{"$f":"IF(CD466=\"\",\"\",(CD466/$CG466)*$W466)","v":""},{"$f":"IF(CE466=\"\",\"\",(CE466/$CG466)*$W466)","v":""},{"$f":"IF(CF466=\"\",\"\",(CF466/$CG466)*$W466)","v":""},{"$f":"IF(SUM(CI466:DL466)=W466,\"\",\"ERROR\")","v":""}]
[null,"SW-002502",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL309",null,null,null,128.89689574585,null,null,0,23084.969999257049,null,1,23084.969999257049,null,null,{"$f":"IF(Q467=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q467,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q467,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U467,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23084.969999257049,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",23084.969999257049,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002504",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL310",null,null,null,93.808496288143004,null,null,0,33111.505666646466,null,1,33111.505666646466,null,null,{"$f":"IF(Q468=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q468,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q468,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U468,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33111.505666646466,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",33111.505666646466,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002504",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL310",null,null,null,93.808496288143004,null,null,0,17057.442313120911,null,1,17057.442313120911,null,null,{"$f":"IF(Q469=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q469,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q469,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U469,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17057.442313120911,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",17057.442313120911,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002505",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL602",null,null,null,133.27758754704999,null,null,0,47042.877456920745,null,1,47042.877456920745,null,null,{"$f":"IF(Q470=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q470,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q470,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U470,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},47042.877456920745,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",47042.877456920745,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002505",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL602",null,null,null,133.27758754704999,null,null,0,24234.209599019789,null,1,24234.209599019789,null,null,{"$f":"IF(Q471=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q471,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q471,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U471,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24234.209599019789,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",24234.209599019789,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002507",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL603",null,null,null,130.9476419824,null,null,0,46220.478539770244,null,1,46220.478539770244,null,null,{"$f":"IF(Q472=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q472,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q472,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U472,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46220.478539770244,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",46220.478539770244,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002507",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL603",null,null,null,130.9476419824,null,null,0,23810.549550790736,null,1,23810.549550790736,null,null,{"$f":"IF(Q473=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q473,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q473,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U473,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23810.549550790736,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",23810.549550790736,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002508",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL604",null,null,null,128.91651901915,null,null,0,45503.554783730797,null,1,45503.554783730797,null,null,{"$f":"IF(Q474=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q474,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q474,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U474,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45503.554783730797,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",45503.554783730797,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002508",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL604",null,null,null,128.91651901915,null,null,0,23441.225191618898,null,1,23441.225191618898,null,null,{"$f":"IF(Q475=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q475,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q475,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U475,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23441.225191618898,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",23441.225191618898,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002509",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL647",null,null,null,40.872000005521002,null,null,0,14426.555305108741,null,1,14426.555305108741,null,null,{"$f":"IF(Q476=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q476,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q476,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U476,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14426.555305108741,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14426.555305108741,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002509",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL647",null,null,null,40.872000005521002,null,null,0,7431.8618238438994,null,1,7431.8618238438994,null,null,{"$f":"IF(Q477=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q477,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q477,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U477,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7431.8618238438994,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7431.8618238438994,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002510",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL648",null,null,null,124.64732272981,null,null,0,43996.66017695333,null,1,43996.66017695333,null,null,{"$f":"IF(Q478=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q478,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q478,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U478,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43996.66017695333,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",43996.66017695333,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002510",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL648",null,null,null,124.64732272981,null,null,0,22664.946151763837,null,1,22664.946151763837,null,null,{"$f":"IF(Q479=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q479,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q479,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U479,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22664.946151763837,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",22664.946151763837,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002512",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL649",null,null,null,93.460383959265002,null,null,0,25107.627464583158,null,1,25107.627464583158,null,null,{"$f":"IF(Q480=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q480,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q480,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U480,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25107.627464583158,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",25107.627464583158,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002512",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL649",null,null,null,93.460383959265002,null,null,0,16738.41830972211,null,1,16738.41830972211,null,null,{"$f":"IF(Q481=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q481,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q481,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U481,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16738.41830972211,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16738.41830972211,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002514",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL677",null,null,null,91.080410693152999,null,null,0,32148.575599415173,null,1,32148.575599415173,null,null,{"$f":"IF(Q482=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q482,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q482,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U482,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32148.575599415173,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",32148.575599415173,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002514",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL677",null,null,null,91.080410693152999,null,null,0,16561.38743000176,null,1,16561.38743000176,null,null,{"$f":"IF(Q483=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q483,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q483,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U483,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16561.38743000176,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16561.38743000176,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002516",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL676",null,null,null,90.722513311662993,null,null,0,32022.248863093937,null,1,32022.248863093937,null,null,{"$f":"IF(Q484=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q484,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q484,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U484,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32022.248863093937,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",32022.248863093937,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002516",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL676",null,null,null,90.722513311662993,null,null,0,16496.310020381727,null,1,16496.310020381727,null,null,{"$f":"IF(Q485=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q485,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q485,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U485,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16496.310020381727,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16496.310020381727,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002517",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL679",null,null,null,104.58564292634,null,null,0,36915.506008841949,null,1,36915.506008841949,null,null,{"$f":"IF(Q486=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q486,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q486,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U486,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36915.506008841949,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",36915.506008841949,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002517",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL679",null,null,null,104.58564292634,null,null,0,19017.078853039799,null,1,19017.078853039799,null,null,{"$f":"IF(Q487=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q487,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q487,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U487,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19017.078853039799,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",19017.078853039799,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002519",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL680",null,null,null,82.704044204189998,null,null,0,29191.976597835594,null,1,29191.976597835594,null,null,{"$f":"IF(Q488=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q488,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q488,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U488,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29191.976597835594,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",29191.976597835594,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002519",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL680",null,null,null,82.704044204189998,null,null,0,15038.290974642581,null,1,15038.290974642581,null,null,{"$f":"IF(Q489=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q489,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q489,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U489,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15038.290974642581,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",15038.290974642581,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002521",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL682",null,null,null,81.531337170165997,null,null,0,28778.047186973585,null,1,28778.047186973585,null,null,{"$f":"IF(Q490=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q490,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q490,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U490,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28778.047186973585,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",28778.047186973585,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002521",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL682",null,null,null,81.531337170165997,null,null,0,14825.054611471245,null,1,14825.054611471245,null,null,{"$f":"IF(Q491=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q491,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q491,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U491,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14825.054611471245,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14825.054611471245,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002534",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL312",null,null,null,55.290219920703002,null,null,0,14083.241732275475,null,1,14083.241732275475,null,null,{"$f":"IF(Q492=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q492,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q492,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U492,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14083.241732275475,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14083.241732275475,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002534",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL312",null,null,null,55.290219920703002,null,null,0,7921.8234744049541,null,1,7921.8234744049541,null,null,{"$f":"IF(Q493=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q493,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q493,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U493,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7921.8234744049541,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7921.8234744049541,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002552",null,"Passive (Below Ground)","Mains - Couper Street Mareeba - MWWL59",null,null,null,54.531012752205001,null,null,0,13889.860369456368,null,1,13889.860369456368,null,null,{"$f":"IF(Q494=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q494,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q494,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U494,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13889.860369456368,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13889.860369456368,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002552",null,"Passive (Below Ground)","Mains - Couper Street Mareeba - MWWL59",null,null,null,54.531012752205001,null,null,0,7813.0464578192059,null,1,7813.0464578192059,null,null,{"$f":"IF(Q495=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q495,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q495,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U495,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7813.0464578192059,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7813.0464578192059,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002553",null,"Passive (Below Ground)","Mains - Couper Street Mareeba - MWWL117",null,null,null,87.154113172031003,null,null,0,22199.449478120299,null,1,22199.449478120299,null,null,{"$f":"IF(Q496=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q496,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q496,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U496,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22199.449478120299,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",22199.449478120299,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002553",null,"Passive (Below Ground)","Mains - Couper Street Mareeba - MWWL117",null,null,null,87.154113172031003,null,null,0,12487.190331442667,null,1,12487.190331442667,null,null,{"$f":"IF(Q497=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q497,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q497,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U497,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12487.190331442667,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12487.190331442667,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002601",null,"Passive (Below Ground)","Mains - Eccles Street Mareeba - MWWL184",null,null,null,120.67885340606,null,null,0,190195.70417014713,null,1,190195.70417014713,null,null,{"$f":"IF(Q498=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q498,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q498,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U498,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},190195.70417014713,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",190195.70417014713,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002601",null,"Passive (Below Ground)","Mains - Eccles Street Mareeba - MWWL184",null,null,null,120.67885340606,null,null,0,47548.926042536783,null,1,47548.926042536783,null,null,{"$f":"IF(Q499=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q499,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q499,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U499,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},47548.926042536783,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",47548.926042536783,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002602",null,"Passive (Below Ground)","Mains - Eccles Street Mareeba - MWWL185",null,null,null,105.19008312957,null,null,0,165784.65379701916,null,1,165784.65379701916,null,null,{"$f":"IF(Q500=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q500,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q500,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U500,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},165784.65379701916,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",165784.65379701916,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002602",null,"Passive (Below Ground)","Mains - Eccles Street Mareeba - MWWL185",null,null,null,105.19008312957,null,null,0,41446.163449254789,null,1,41446.163449254789,null,null,{"$f":"IF(Q501=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q501,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q501,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U501,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41446.163449254789,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",41446.163449254789,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002622",null,"Passive (Below Ground)","Mains - Ferguson Street Mareeba - MWWL398",null,null,null,62.163611143483003,null,null,0,7170.9140567394843,null,1,7170.9140567394843,null,null,{"$f":"IF(Q502=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q502,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q502,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U502,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7170.9140567394843,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7170.9140567394843,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002622",null,"Passive (Below Ground)","Mains - Ferguson Street Mareeba - MWWL398",null,null,null,62.163611143483003,null,null,0,6359.1124654104851,null,1,6359.1124654104851,null,null,{"$f":"IF(Q503=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q503,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q503,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U503,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6359.1124654104851,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",6359.1124654104851,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002623",null,"Passive (Below Ground)","Mains - Finn Street Mareeba - MWWL102",null,null,null,28.910398490234002,null,null,0,5974.5462237941647,null,1,5974.5462237941647,null,null,{"$f":"IF(Q504=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q504,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q504,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U504,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5974.5462237941647,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",5974.5462237941647,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002623",null,"Passive (Below Ground)","Mains - Finn Street Mareeba - MWWL102",null,null,null,28.910398490234002,null,null,0,2942.6869460478724,null,1,2942.6869460478724,null,null,{"$f":"IF(Q505=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q505,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q505,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U505,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2942.6869460478724,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",2942.6869460478724,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002632",null,"Passive (Below Ground)","Mains - Fraser Street Mareeba - MWWL157",null,null,null,104.31930628528001,null,null,0,26571.679582138342,null,1,26571.679582138342,null,null,{"$f":"IF(Q506=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q506,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q506,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U506,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26571.679582138342,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",26571.679582138342,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002632",null,"Passive (Below Ground)","Mains - Fraser Street Mareeba - MWWL157",null,null,null,104.31930628528001,null,null,0,14946.569764952817,null,1,14946.569764952817,null,null,{"$f":"IF(Q507=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q507,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q507,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U507,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14946.569764952817,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14946.569764952817,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002641",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL173",null,null,null,91.630316934012001,null,null,0,13949.060909679503,null,1,13949.060909679503,null,null,{"$f":"IF(Q508=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q508,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q508,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U508,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13949.060909679503,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13949.060909679503,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002641",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL173",null,null,null,91.630316934012001,null,null,0,13402.038913221479,null,1,13402.038913221479,null,null,{"$f":"IF(Q509=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q509,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q509,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U509,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13402.038913221479,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13402.038913221479,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002642",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL174",null,null,null,91.350483881249005,null,null,0,23268.327539754278,null,1,23268.327539754278,null,null,{"$f":"IF(Q510=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q510,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q510,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U510,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23268.327539754278,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",23268.327539754278,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002642",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL174",null,null,null,91.350483881249005,null,null,0,13088.43424111178,null,1,13088.43424111178,null,null,{"$f":"IF(Q511=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q511,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q511,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U511,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13088.43424111178,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13088.43424111178,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002644",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL175",null,null,null,90.483812599979004,null,null,0,23047.573468346138,null,1,23047.573468346138,null,null,{"$f":"IF(Q512=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q512,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q512,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U512,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23047.573468346138,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",23047.573468346138,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002644",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL175",null,null,null,90.483812599979004,null,null,0,12964.260075944703,null,1,12964.260075944703,null,null,{"$f":"IF(Q513=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q513,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q513,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U513,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12964.260075944703,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12964.260075944703,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002645",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL394",null,null,null,88.769913377866999,null,null,0,22611.017833653794,null,1,22611.017833653794,null,null,{"$f":"IF(Q514=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q514,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q514,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U514,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22611.017833653794,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",22611.017833653794,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002645",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL394",null,null,null,88.769913377866999,null,null,0,12718.697531430256,null,1,12718.697531430256,null,null,{"$f":"IF(Q515=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q515,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q515,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U515,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12718.697531430256,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12718.697531430256,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002646",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL393",null,null,null,93.843051386075999,null,null,0,23903.22157263818,null,1,23903.22157263818,null,null,{"$f":"IF(Q516=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q516,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q516,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U516,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23903.22157263818,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",23903.22157263818,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002646",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL393",null,null,null,93.843051386075999,null,null,0,13445.562134608976,null,1,13445.562134608976,null,null,{"$f":"IF(Q517=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q517,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q517,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U517,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13445.562134608976,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13445.562134608976,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002647",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL392",null,null,null,86.456463825897998,null,null,0,22021.747808637949,null,1,22021.747808637949,null,null,{"$f":"IF(Q518=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q518,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q518,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U518,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22021.747808637949,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",22021.747808637949,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002647",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL392",null,null,null,86.456463825897998,null,null,0,12387.233142358848,null,1,12387.233142358848,null,null,{"$f":"IF(Q519=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q519,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q519,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U519,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12387.233142358848,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12387.233142358848,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002648",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL424",null,null,null,106.31711497211001,null,null,0,98907.481856378276,null,1,98907.481856378276,null,null,{"$f":"IF(Q520=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q520,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q520,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U520,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},98907.481856378276,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",98907.481856378276,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002648",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL424",null,null,null,106.31711497211001,null,null,0,17454.261504066755,null,1,17454.261504066755,null,null,{"$f":"IF(Q521=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q521,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q521,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U521,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17454.261504066755,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",17454.261504066755,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002652",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL166",null,null,null,14.541222184442001,null,null,0,2213.6384631086435,null,1,2213.6384631086435,null,null,{"$f":"IF(Q522=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q522,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q522,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U522,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2213.6384631086435,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",2213.6384631086435,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002652",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL166",null,null,null,14.541222184442001,null,null,0,2126.8291116141868,null,1,2126.8291116141868,null,null,{"$f":"IF(Q523=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q523,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q523,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U523,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2126.8291116141868,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",2126.8291116141868,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002686",null,"Passive (Below Ground)","Mains - Isabel Street Mareeba - MWWL946",null,null,null,26.487661000201001,null,null,0,14491.786781471248,null,1,14491.786781471248,null,null,{"$f":"IF(Q524=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q524,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q524,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U524,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14491.786781471248,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14491.786781471248,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002686",null,"Passive (Below Ground)","Mains - Isabel Street Mareeba - MWWL946",null,null,null,26.487661000201001,null,null,0,12851.207145832994,null,1,12851.207145832994,null,null,{"$f":"IF(Q525=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q525,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q525,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U525,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12851.207145832994,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12851.207145832994,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002687",null,"Passive (Below Ground)","Mains - Isabel Street Mareeba - MWWL258",null,null,null,73.890500277718999,null,null,0,33083.80648484618,null,1,33083.80648484618,null,null,{"$f":"IF(Q526=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q526,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q526,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U526,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33083.80648484618,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",33083.80648484618,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002687",null,"Passive (Below Ground)","Mains - Isabel Street Mareeba - MWWL258",null,null,null,73.890500277718999,null,null,0,35840.790358583363,null,1,35840.790358583363,null,null,{"$f":"IF(Q527=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q527,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q527,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U527,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35840.790358583363,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",35840.790358583363,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002689",null,"Passive (Below Ground)","Mains - Isabel Street Mareeba - MWWL971",null,null,null,26.984139061147999,null,null,{"$f":"IF(H528=SewerTYPE1,VLOOKUP(J528,SewerUnitrates1,2,FALSE),IF(H528=SEWERTYPE2,VLOOKUP((J528&\"_\"&K528),Sewerrates2,2,FALSE),0))","v":0},14763.417190848188,null,1,14763.417190848188,null,null,{"$f":"IF(Q528=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q528,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q528,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U528,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14763.417190848188,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14763.417190848188,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002689",null,"Passive (Below Ground)","Mains - Isabel Street Mareeba - MWWL971",null,null,null,26.984139061147999,null,null,0,13092.086942827635,null,1,13092.086942827635,null,null,{"$f":"IF(Q529=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q529,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q529,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U529,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13092.086942827635,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13092.086942827635,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002783",null,"Passive (Below Ground)","Mains - Lloyd Street Mareeba - MWWL214",null,null,null,113.61379211991,null,null,0,88131.500395023788,null,{"$f":"IF(N530=\"\",1,VLOOKUP(N530,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(M530=\"\",\"\",M530*O530)","v":88131.500395023788},null,null,{"$f":"IF(Q530=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q530,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q530,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(S530=\"\",0,S530*10000*R530)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U530,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P530+T530)*V530,0)","v":88131.500395023788},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X530=\"y\",BC$14,IF(AND(X530>0,X530<=1),X530*BC$14,\"\"))","v":""},{"$f":"IF(Y530=\"y\",BD$14,IF(AND(Y530>0,Y530<=1),Y530*BD$14,\"\"))","v":""},{"$f":"IF(Z530=\"y\",BE$14,IF(AND(Z530>0,Z530<=1),Z530*BE$14,\"\"))","v":""},{"$f":"IF(AA530=\"y\",BF$14,IF(AND(AA530>0,AA530<=1),AA530*BF$14,\"\"))","v":10371},{"$f":"IF(AB530=\"y\",BG$14,IF(AND(AB530>0,AB530<=1),AB530*BG$14,\"\"))","v":""},{"$f":"IF(AC530=\"y\",BH$14,IF(AND(AC530>0,AC530<=1),AC530*BH$14,\"\"))","v":""},{"$f":"IF(AD530=\"y\",BI$14,IF(AND(AD530>0,AD530<=1),AD530*BI$14,\"\"))","v":""},{"$f":"IF(AE530=\"y\",BJ$14,IF(AND(AE530>0,AE530<=1),AE530*BJ$14,\"\"))","v":""},{"$f":"IF(AF530=\"y\",BK$14,IF(AND(AF530>0,AF530<=1),AF530*BK$14,\"\"))","v":""},{"$f":"IF(AG530=\"y\",BL$14,IF(AND(AG530>0,AG530<=1),AG530*BL$14,\"\"))","v":""},{"$f":"IF(AH530=\"y\",BM$14,IF(AND(AH530>0,AH530<=1),AH530*BM$14,\"\"))","v":""},{"$f":"IF(AI530=\"y\",BN$14,IF(AND(AI530>0,AI530<=1),AI530*BN$14,\"\"))","v":""},{"$f":"IF(AJ530=\"y\",BO$14,IF(AND(AJ530>0,AJ530<=1),AJ530*BO$14,\"\"))","v":""},{"$f":"IF(AK530=\"y\",BP$14,IF(AND(AK530>0,AK530<=1),AK530*BP$14,\"\"))","v":""},{"$f":"IF(AL530=\"y\",BQ$14,IF(AND(AL530>0,AL530<=1),AL530*BQ$14,\"\"))","v":""},{"$f":"IF(AM530=\"y\",BR$14,IF(AND(AM530>0,AM530<=1),AM530*BR$14,\"\"))","v":""},{"$f":"IF(AN530=\"y\",BS$14,IF(AND(AN530>0,AN530<=1),AN530*BS$14,\"\"))","v":""},{"$f":"IF(AO530=\"y\",BT$14,IF(AND(AO530>0,AO530<=1),AO530*BT$14,\"\"))","v":""},{"$f":"IF(AP530=\"y\",BU$14,IF(AND(AP530>0,AP530<=1),AP530*BU$14,\"\"))","v":""},{"$f":"IF(AQ530=\"y\",BV$14,IF(AND(AQ530>0,AQ530<=1),AQ530*BV$14,\"\"))","v":""},{"$f":"IF(AR530=\"y\",BW$14,IF(AND(AR530>0,AR530<=1),AR530*BW$14,\"\"))","v":""},{"$f":"IF(AS530=\"y\",BX$14,IF(AND(AS530>0,AS530<=1),AS530*BX$14,\"\"))","v":""},{"$f":"IF(AT530=\"y\",BY$14,IF(AND(AT530>0,AT530<=1),AT530*BY$14,\"\"))","v":""},{"$f":"IF(AU530=\"y\",BZ$14,IF(AND(AU530>0,AU530<=1),AU530*BZ$14,\"\"))","v":""},{"$f":"IF(AV530=\"y\",CA$14,IF(AND(AV530>0,AV530<=1),AV530*CA$14,\"\"))","v":""},{"$f":"IF(AW530=\"y\",CB$14,IF(AND(AW530>0,AW530<=1),AW530*CB$14,\"\"))","v":""},{"$f":"IF(AX530=\"y\",CC$14,IF(AND(AX530>0,AX530<=1),AX530*CC$14,\"\"))","v":""},{"$f":"IF(AY530=\"y\",CD$14,IF(AND(AY530>0,AY530<=1),AY530*CD$14,\"\"))","v":""},{"$f":"IF(AZ530=\"y\",CE$14,IF(AND(AZ530>0,AZ530<=1),AZ530*CE$14,\"\"))","v":""},{"$f":"IF(BA530=\"y\",CF$14,IF(AND(BA530>0,BA530<=1),BA530*CF$14,\"\"))","v":""},{"$f":"SUM(BC530:CF530)","v":10371},null,{"$f":"IF(BC530=\"\",\"\",(BC530/$CG530)*$W530)","v":""},{"$f":"IF(BD530=\"\",\"\",(BD530/$CG530)*$W530)","v":""},{"$f":"IF(BE530=\"\",\"\",(BE530/$CG530)*$W530)","v":""},{"$f":"IF(BF530=\"\",\"\",(BF530/$CG530)*$W530)","v":88131.500395023788},{"$f":"IF(BG530=\"\",\"\",(BG530/$CG530)*$W530)","v":""},{"$f":"IF(BH530=\"\",\"\",(BH530/$CG530)*$W530)","v":""},{"$f":"IF(BI530=\"\",\"\",(BI530/$CG530)*$W530)","v":""},{"$f":"IF(BJ530=\"\",\"\",(BJ530/$CG530)*$W530)","v":""},{"$f":"IF(BK530=\"\",\"\",(BK530/$CG530)*$W530)","v":""},{"$f":"IF(BL530=\"\",\"\",(BL530/$CG530)*$W530)","v":""},{"$f":"IF(BM530=\"\",\"\",(BM530/$CG530)*$W530)","v":""},{"$f":"IF(BN530=\"\",\"\",(BN530/$CG530)*$W530)","v":""},{"$f":"IF(BO530=\"\",\"\",(BO530/$CG530)*$W530)","v":""},{"$f":"IF(BP530=\"\",\"\",(BP530/$CG530)*$W530)","v":""},{"$f":"IF(BQ530=\"\",\"\",(BQ530/$CG530)*$W530)","v":""},{"$f":"IF(BR530=\"\",\"\",(BR530/$CG530)*$W530)","v":""},{"$f":"IF(BS530=\"\",\"\",(BS530/$CG530)*$W530)","v":""},{"$f":"IF(BT530=\"\",\"\",(BT530/$CG530)*$W530)","v":""},{"$f":"IF(BU530=\"\",\"\",(BU530/$CG530)*$W530)","v":""},{"$f":"IF(BV530=\"\",\"\",(BV530/$CG530)*$W530)","v":""},{"$f":"IF(BW530=\"\",\"\",(BW530/$CG530)*$W530)","v":""},{"$f":"IF(BX530=\"\",\"\",(BX530/$CG530)*$W530)","v":""},{"$f":"IF(BY530=\"\",\"\",(BY530/$CG530)*$W530)","v":""},{"$f":"IF(BZ530=\"\",\"\",(BZ530/$CG530)*$W530)","v":""},{"$f":"IF(CA530=\"\",\"\",(CA530/$CG530)*$W530)","v":""},{"$f":"IF(CB530=\"\",\"\",(CB530/$CG530)*$W530)","v":""},{"$f":"IF(CC530=\"\",\"\",(CC530/$CG530)*$W530)","v":""},{"$f":"IF(CD530=\"\",\"\",(CD530/$CG530)*$W530)","v":""},{"$f":"IF(CE530=\"\",\"\",(CE530/$CG530)*$W530)","v":""},{"$f":"IF(CF530=\"\",\"\",(CF530/$CG530)*$W530)","v":""},{"$f":"IF(SUM(CI530:DL530)=W530,\"\",\"ERROR\")","v":""}]
[null,"SW-002783",null,"Passive (Below Ground)","Mains - Lloyd Street Mareeba - MWWL214",null,null,null,113.61379211991,null,null,0,51759.770073267937,null,1,51759.770073267937,null,null,{"$f":"IF(Q531=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q531,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q531,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U531,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51759.770073267937,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",51759.770073267937,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002784",null,"Passive (Below Ground)","Mains - Lloyd Street Mareeba - MWWL191",null,null,null,49.799587706712003,null,null,0,34746.652635717539,null,1,34746.652635717539,null,null,{"$f":"IF(Q532=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q532,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q532,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U532,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34746.652635717539,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",34746.652635717539,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002784",null,"Passive (Below Ground)","Mains - Lloyd Street Mareeba - MWWL191",null,null,null,49.799587706712003,null,null,0,6131.7622298325077,null,1,6131.7622298325077,null,null,{"$f":"IF(Q533=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q533,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q533,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U533,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6131.7622298325077,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",6131.7622298325077,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002785",null,"Passive (Below Ground)","Mains - Lloyd Street Mareeba - MWWL1154",null,null,null,33.061482381302,null,null,0,52106.493763760634,null,1,52106.493763760634,null,null,{"$f":"IF(Q534=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q534,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q534,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U534,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},52106.493763760634,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",52106.493763760634,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002785",null,"Passive (Below Ground)","Mains - Lloyd Street Mareeba - MWWL1154",null,null,null,33.061482381302,null,null,0,13026.623440940159,null,1,13026.623440940159,null,null,{"$f":"IF(Q535=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q535,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q535,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U535,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13026.623440940159,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13026.623440940159,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002799",null,"Passive (Below Ground)","Mains - Love Street Mareeba - MWWL257",null,null,null,25.418684378198002,null,null,0,13906.934035117869,null,1,13906.934035117869,null,null,{"$f":"IF(Q536=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q536,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q536,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U536,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13906.934035117869,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13906.934035117869,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002799",null,"Passive (Below Ground)","Mains - Love Street Mareeba - MWWL257",null,null,null,25.418684378198002,null,null,0,12332.564144349806,null,1,12332.564144349806,null,null,{"$f":"IF(Q537=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q537,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q537,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U537,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12332.564144349806,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12332.564144349806,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002806",null,"Passive (Below Ground)","Mains - Macrae Street Mareeba - MWWL943",null,null,null,47.877551952927,null,null,0,12195.124900383567,null,1,12195.124900383567,null,null,{"$f":"IF(Q538=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q538,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q538,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U538,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12195.124900383567,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12195.124900383567,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002806",null,"Passive (Below Ground)","Mains - Macrae Street Mareeba - MWWL943",null,null,null,47.877551952927,null,null,0,6859.7577564657558,null,1,6859.7577564657558,null,null,{"$f":"IF(Q539=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q539,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q539,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U539,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6859.7577564657558,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",6859.7577564657558,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002807",null,"Passive (Below Ground)","Mains - Macrae Street Mareeba - MWWL61",null,null,null,68.030093806484999,null,null,0,17328.277180307574,null,1,17328.277180307574,null,null,{"$f":"IF(Q540=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q540,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q540,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U540,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17328.277180307574,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",17328.277180307574,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002807",null,"Passive (Below Ground)","Mains - Macrae Street Mareeba - MWWL61",null,null,null,68.030093806484999,null,null,0,9747.1559139230085,null,1,9747.1559139230085,null,null,{"$f":"IF(Q541=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q541,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q541,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U541,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9747.1559139230085,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9747.1559139230085,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002809",null,"Passive (Below Ground)","Mains - Macrae Street Mareeba - MWWL60",null,null,null,55.664903334686997,null,null,0,14178.679173106399,null,1,14178.679173106399,null,null,{"$f":"IF(Q542=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q542,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q542,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U542,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14178.679173106399,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14178.679173106399,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002809",null,"Passive (Below Ground)","Mains - Macrae Street Mareeba - MWWL60",null,null,null,55.664903334686997,null,null,0,7975.5070348723493,null,1,7975.5070348723493,null,null,{"$f":"IF(Q543=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q543,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q543,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U543,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7975.5070348723493,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7975.5070348723493,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002812",null,"Passive (Below Ground)","Mains - Macrae Street Mareeba - MWWL215",null,null,null,158.12932628294001,null,null,0,122662.70249180036,null,1,122662.70249180036,null,null,{"$f":"IF(Q544=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q544,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q544,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U544,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},122662.70249180036,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",122662.70249180036,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002812",null,"Passive (Below Ground)","Mains - Macrae Street Mareeba - MWWL215",null,null,null,158.12932628294001,null,null,0,72039.999876136717,null,1,72039.999876136717,null,null,{"$f":"IF(Q545=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q545,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q545,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U545,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},72039.999876136717,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",72039.999876136717,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002815",null,"Passive (Below Ground)","Mains - Macrae Street Mareeba - MWWL63",null,null,null,68.411737365928005,null,null,0,36969.601110088159,null,1,36969.601110088159,null,null,{"$f":"IF(Q546=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q546,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q546,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U546,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36969.601110088159,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",36969.601110088159,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002815",null,"Passive (Below Ground)","Mains - Macrae Street Mareeba - MWWL63",null,null,null,68.411737365928005,null,null,0,9827.3623204031792,null,1,9827.3623204031792,null,null,{"$f":"IF(Q547=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q547,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q547,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U547,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9827.3623204031792,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9827.3623204031792,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002873",null,"Passive (Below Ground)","Mains - Middlemiss Street Mareeba - MWWL1148",null,null,null,65.685055595294003,null,null,0,35937.254724336075,null,1,35937.254724336075,null,null,{"$f":"IF(Q548=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q548,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q548,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U548,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35937.254724336075,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",35937.254724336075,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002873",null,"Passive (Below Ground)","Mains - Middlemiss Street Mareeba - MWWL1148",null,null,null,65.685055595294003,null,null,0,31868.886264977264,null,1,31868.886264977264,null,null,{"$f":"IF(Q549=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q549,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q549,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U549,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31868.886264977264,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",31868.886264977264,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002897",null,"Passive (Below Ground)","Mains - Morrow Street Mareeba - MWWL499",null,null,null,50.809402172509003,null,null,0,17934.151750885663,null,1,17934.151750885663,null,null,{"$f":"IF(Q550=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q550,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q550,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U550,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17934.151750885663,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",17934.151750885663,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002897",null,"Passive (Below Ground)","Mains - Morrow Street Mareeba - MWWL499",null,null,null,50.809402172509003,null,null,0,9238.8054474259516,null,1,9238.8054474259516,null,null,{"$f":"IF(Q551=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q551,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q551,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U551,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9238.8054474259516,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9238.8054474259516,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002899",null,"Passive (Below Ground)","Mains - Newell Avenue Mareeba - MWWL4",null,null,null,107.8827517105,null,null,0,58299.678548761025,null,1,58299.678548761025,null,null,{"$f":"IF(Q552=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q552,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q552,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U552,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},58299.678548761025,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",58299.678548761025,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002899",null,"Passive (Below Ground)","Mains - Newell Avenue Mareeba - MWWL4",null,null,null,107.8827517105,null,null,0,15497.382905366854,null,1,15497.382905366854,null,null,{"$f":"IF(Q553=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q553,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q553,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U553,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15497.382905366854,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",15497.382905366854,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002970",null,"Passive (Below Ground)","Mains - Rankin Street Mareeba - MWWL317",null,null,null,68.544326367188006,null,null,0,17459.259865299129,null,1,17459.259865299129,null,null,{"$f":"IF(Q554=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q554,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q554,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U554,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17459.259865299129,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",17459.259865299129,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002970",null,"Passive (Below Ground)","Mains - Rankin Street Mareeba - MWWL317",null,null,null,68.544326367188006,null,null,0,9820.8336742307583,null,1,9820.8336742307583,null,null,{"$f":"IF(Q555=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q555,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q555,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U555,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9820.8336742307583,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9820.8336742307583,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002971",null,"Passive (Below Ground)","Mains - Rankin Street Mareeba - MWWL457",null,null,null,36.961054021285001,null,null,0,13046.112005802319,null,1,13046.112005802319,null,null,{"$f":"IF(Q556=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q556,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q556,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U556,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13046.112005802319,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13046.112005802319,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-002971",null,"Passive (Below Ground)","Mains - Rankin Street Mareeba - MWWL457",null,null,null,36.961054021285001,null,null,0,6720.7243666254381,null,1,6720.7243666254381,null,null,{"$f":"IF(Q557=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q557,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q557,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U557,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6720.7243666254381,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",6720.7243666254381,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003063",null,"Passive (Below Ground)","Mains - Starcke Street Mareeba - MWWL164",null,null,null,101.14495525908001,null,null,0,39671.187229486437,null,1,39671.187229486437,null,null,{"$f":"IF(Q558=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q558,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q558,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U558,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39671.187229486437,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",39671.187229486437,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003063",null,"Passive (Below Ground)","Mains - Starcke Street Mareeba - MWWL164",null,null,null,101.14495525908001,null,null,0,14672.904865700462,null,1,14672.904865700462,null,null,{"$f":"IF(Q559=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q559,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q559,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U559,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14672.904865700462,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14672.904865700462,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003064",null,"Passive (Below Ground)","Mains - Starcke Street Mareeba - MWWL162",null,null,null,92.075488315219999,null,null,0,23452.996957152664,null,1,23452.996957152664,null,null,{"$f":"IF(Q560=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q560,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q560,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U560,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23452.996957152664,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",23452.996957152664,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003064",null,"Passive (Below Ground)","Mains - Starcke Street Mareeba - MWWL162",null,null,null,92.075488315219999,null,null,0,13192.310788398372,null,1,13192.310788398372,null,null,{"$f":"IF(Q561=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q561,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q561,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U561,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13192.310788398372,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13192.310788398372,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003066",null,"Passive (Below Ground)","Mains - Starcke Street Mareeba - MWWL161",null,null,null,92.663274132203,null,null,0,14106.309987897081,null,1,14106.309987897081,null,null,{"$f":"IF(Q562=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q562,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q562,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U562,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14106.309987897081,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14106.309987897081,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003066",null,"Passive (Below Ground)","Mains - Starcke Street Mareeba - MWWL161",null,null,null,92.663274132203,null,null,0,13553.121360920726,null,1,13553.121360920726,null,null,{"$f":"IF(Q563=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q563,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q563,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U563,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13553.121360920726,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13553.121360920726,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003067",null,"Passive (Below Ground)","Mains - Starcke Street Mareeba - MWWL160",null,null,null,89.602289359796004,null,null,0,22823.036382005721,null,1,22823.036382005721,null,null,{"$f":"IF(Q564=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q564,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q564,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U564,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22823.036382005721,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",22823.036382005721,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003067",null,"Passive (Below Ground)","Mains - Starcke Street Mareeba - MWWL160",null,null,null,89.602289359796004,null,null,0,12837.957964878215,null,1,12837.957964878215,null,null,{"$f":"IF(Q565=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q565,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q565,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U565,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12837.957964878215,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12837.957964878215,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003068",null,"Passive (Below Ground)","Mains - Starcke Street Mareeba - MWWL159",null,null,null,82.634954928452004,null,null,0,21048.352628406064,null,1,21048.352628406064,null,null,{"$f":"IF(Q566=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q566,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q566,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U566,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21048.352628406064,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",21048.352628406064,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003068",null,"Passive (Below Ground)","Mains - Starcke Street Mareeba - MWWL159",null,null,null,82.634954928452004,null,null,0,11839.698353478409,null,1,11839.698353478409,null,null,{"$f":"IF(Q567=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q567,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q567,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U567,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11839.698353478409,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11839.698353478409,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003069",null,"Passive (Below Ground)","Mains - Starcke Street Mareeba - MWWL158",null,null,null,91.109351606920995,null,null,0,35735.01156530295,null,1,35735.01156530295,null,null,{"$f":"IF(Q568=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q568,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q568,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U568,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35735.01156530295,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",35735.01156530295,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003069",null,"Passive (Below Ground)","Mains - Starcke Street Mareeba - MWWL158",null,null,null,91.109351606920995,null,null,0,13217.059072098353,null,1,13217.059072098353,null,null,{"$f":"IF(Q569=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q569,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q569,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U569,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13217.059072098353,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13217.059072098353,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003105",null,"Passive (Below Ground)","Mains - Sutherland Street Mareeba - MWWL1153",null,null,null,138.77510000576001,null,null,0,218716.26322191008,null,1,218716.26322191008,null,null,{"$f":"IF(Q570=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q570,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q570,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U570,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},218716.26322191008,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",218716.26322191008,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003105",null,"Passive (Below Ground)","Mains - Sutherland Street Mareeba - MWWL1153",null,null,null,138.77510000576001,null,null,0,54679.065805477519,null,1,54679.065805477519,null,null,{"$f":"IF(Q571=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q571,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q571,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U571,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54679.065805477519,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",54679.065805477519,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003106",null,"Passive (Below Ground)","Mains - Sutherland Street Mareeba - MWWL221",null,null,null,85.296007510300001,null,null,0,66165.075377944449,null,1,66165.075377944449,null,null,{"$f":"IF(Q572=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q572,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q572,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U572,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},66165.075377944449,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",66165.075377944449,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003106",null,"Passive (Below Ground)","Mains - Sutherland Street Mareeba - MWWL221",null,null,null,85.296007510300001,null,null,0,38858.853793395945,null,1,38858.853793395945,null,null,{"$f":"IF(Q573=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q573,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q573,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U573,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38858.853793395945,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",38858.853793395945,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003107",null,"Passive (Below Ground)","Mains - Sutherland Street Mareeba - MWWL972",null,null,null,75.746665150381006,null,null,0,54829.068288439739,null,1,54829.068288439739,null,null,{"$f":"IF(Q574=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q574,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q574,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U574,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54829.068288439739,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",54829.068288439739,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003107",null,"Passive (Below Ground)","Mains - Sutherland Street Mareeba - MWWL972",null,null,null,75.746665150381006,null,null,0,36552.712192293162,null,1,36552.712192293162,null,null,{"$f":"IF(Q575=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q575,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q575,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U575,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36552.712192293162,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",36552.712192293162,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003108",null,"Passive (Below Ground)","Mains - Sutherland Street Mareeba - MWWL1147",null,null,null,68.321618750005996,null,null,0,49454.463672873389,null,1,49454.463672873389,null,null,{"$f":"IF(Q576=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q576,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q576,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U576,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49454.463672873389,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",49454.463672873389,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003108",null,"Passive (Below Ground)","Mains - Sutherland Street Mareeba - MWWL1147",null,null,null,68.321618750005996,null,null,0,32969.642448582272,null,1,32969.642448582272,null,null,{"$f":"IF(Q577=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q577,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q577,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U577,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32969.642448582272,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",32969.642448582272,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003141",null,"Passive (Below Ground)","Mains - Vaughan Street Mareeba - MWWL1087",null,null,null,87.439262676276002,null,null,0,22272.081299876121,null,1,22272.081299876121,null,null,{"$f":"IF(Q578=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q578,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q578,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U578,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22272.081299876121,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",22272.081299876121,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003141",null,"Passive (Below Ground)","Mains - Vaughan Street Mareeba - MWWL1087",null,null,null,87.439262676276002,null,null,0,12528.045731180318,null,1,12528.045731180318,null,null,{"$f":"IF(Q579=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q579,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q579,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U579,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12528.045731180318,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12528.045731180318,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003148",null,"Passive (Below Ground)","Mains - Vaughan Street Mareeba - MWWL122",null,null,null,51.993385168541003,null,null,0,20392.903555422999,null,1,20392.903555422999,null,null,{"$f":"IF(Q580=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q580,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q580,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U580,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20392.903555422999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20392.903555422999,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003148",null,"Passive (Below Ground)","Mains - Vaughan Street Mareeba - MWWL122",null,null,null,51.993385168541003,null,null,0,7542.5807670742615,null,1,7542.5807670742615,null,null,{"$f":"IF(Q581=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q581,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q581,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U581,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7542.5807670742615,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7542.5807670742615,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003155",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL112",null,null,null,51.858791056718999,null,null,0,13209.205740957254,null,1,13209.205740957254,null,null,{"$f":"IF(Q582=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q582,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q582,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U582,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13209.205740957254,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13209.205740957254,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003155",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL112",null,null,null,51.858791056718999,null,null,0,7430.1782292884545,null,1,7430.1782292884545,null,null,{"$f":"IF(Q583=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q583,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q583,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U583,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7430.1782292884545,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7430.1782292884545,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003156",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL111",null,null,null,35.791646116839999,null,null,0,5448.6317241600191,null,1,5448.6317241600191,null,null,{"$f":"IF(Q584=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q584,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q584,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U584,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5448.6317241600191,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",5448.6317241600191,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003156",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL111",null,null,null,35.791646116839999,null,null,0,5234.9598918400197,null,1,5234.9598918400197,null,null,{"$f":"IF(Q585=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q585,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q585,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U585,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5234.9598918400197,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",5234.9598918400197,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003157",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL110",null,null,null,98.849739443851007,null,null,0,25178.499520471778,null,1,25178.499520471778,null,null,{"$f":"IF(Q586=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q586,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q586,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U586,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25178.499520471778,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",25178.499520471778,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003157",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL110",null,null,null,98.849739443851007,null,null,0,14162.905980265372,null,1,14162.905980265372,null,null,{"$f":"IF(Q587=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q587,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q587,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U587,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14162.905980265372,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14162.905980265372,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003158",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL31",null,null,null,36.454690053683997,null,null,0,9285.5520024613124,null,1,9285.5520024613124,null,null,{"$f":"IF(Q588=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q588,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q588,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U588,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9285.5520024613124,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9285.5520024613124,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003158",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL31",null,null,null,36.454690053683997,null,null,0,5223.1230013844888,null,1,5223.1230013844888,null,null,{"$f":"IF(Q589=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q589,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q589,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U589,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5223.1230013844888,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",5223.1230013844888,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003159",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL30",null,null,null,71.497372180040998,null,null,0,10884.18367186967,null,1,10884.18367186967,null,null,{"$f":"IF(Q590=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q590,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q590,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U590,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10884.18367186967,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10884.18367186967,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003159",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL30",null,null,null,71.497372180040998,null,null,0,10457.352939639488,null,1,10457.352939639488,null,null,{"$f":"IF(Q591=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q591,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q591,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U591,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10457.352939639488,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10457.352939639488,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003160",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL29",null,null,null,69.941128402000999,null,null,{"$f":"IF(H592=SewerTYPE1,VLOOKUP(J592,SewerUnitrates1,2,FALSE),IF(H592=SEWERTYPE2,VLOOKUP((J592&\"_\"&K592),Sewerrates2,2,FALSE),0))","v":0},17815.046127980277,null,1,17815.046127980277,null,null,{"$f":"IF(Q592=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q592,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q592,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U592,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17815.046127980277,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",17815.046127980277,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003160",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL29",null,null,null,69.941128402000999,null,null,0,10020.963446988904,null,1,10020.963446988904,null,null,{"$f":"IF(Q593=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q593,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q593,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U593,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10020.963446988904,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10020.963446988904,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003161",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL108",null,null,null,50.680368227974,null,null,0,12909.043911544211,null,{"$f":"IF(N594=\"\",1,VLOOKUP(N594,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(M594=\"\",\"\",M594*O594)","v":12909.043911544211},null,null,{"$f":"IF(Q594=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q594,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q594,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(S594=\"\",0,S594*10000*R594)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U594,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P594+T594)*V594,0)","v":12909.043911544211},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X594=\"y\",BC$14,IF(AND(X594>0,X594<=1),X594*BC$14,\"\"))","v":""},{"$f":"IF(Y594=\"y\",BD$14,IF(AND(Y594>0,Y594<=1),Y594*BD$14,\"\"))","v":""},{"$f":"IF(Z594=\"y\",BE$14,IF(AND(Z594>0,Z594<=1),Z594*BE$14,\"\"))","v":""},{"$f":"IF(AA594=\"y\",BF$14,IF(AND(AA594>0,AA594<=1),AA594*BF$14,\"\"))","v":10371},{"$f":"IF(AB594=\"y\",BG$14,IF(AND(AB594>0,AB594<=1),AB594*BG$14,\"\"))","v":""},{"$f":"IF(AC594=\"y\",BH$14,IF(AND(AC594>0,AC594<=1),AC594*BH$14,\"\"))","v":""},{"$f":"IF(AD594=\"y\",BI$14,IF(AND(AD594>0,AD594<=1),AD594*BI$14,\"\"))","v":""},{"$f":"IF(AE594=\"y\",BJ$14,IF(AND(AE594>0,AE594<=1),AE594*BJ$14,\"\"))","v":""},{"$f":"IF(AF594=\"y\",BK$14,IF(AND(AF594>0,AF594<=1),AF594*BK$14,\"\"))","v":""},{"$f":"IF(AG594=\"y\",BL$14,IF(AND(AG594>0,AG594<=1),AG594*BL$14,\"\"))","v":""},{"$f":"IF(AH594=\"y\",BM$14,IF(AND(AH594>0,AH594<=1),AH594*BM$14,\"\"))","v":""},{"$f":"IF(AI594=\"y\",BN$14,IF(AND(AI594>0,AI594<=1),AI594*BN$14,\"\"))","v":""},{"$f":"IF(AJ594=\"y\",BO$14,IF(AND(AJ594>0,AJ594<=1),AJ594*BO$14,\"\"))","v":""},{"$f":"IF(AK594=\"y\",BP$14,IF(AND(AK594>0,AK594<=1),AK594*BP$14,\"\"))","v":""},{"$f":"IF(AL594=\"y\",BQ$14,IF(AND(AL594>0,AL594<=1),AL594*BQ$14,\"\"))","v":""},{"$f":"IF(AM594=\"y\",BR$14,IF(AND(AM594>0,AM594<=1),AM594*BR$14,\"\"))","v":""},{"$f":"IF(AN594=\"y\",BS$14,IF(AND(AN594>0,AN594<=1),AN594*BS$14,\"\"))","v":""},{"$f":"IF(AO594=\"y\",BT$14,IF(AND(AO594>0,AO594<=1),AO594*BT$14,\"\"))","v":""},{"$f":"IF(AP594=\"y\",BU$14,IF(AND(AP594>0,AP594<=1),AP594*BU$14,\"\"))","v":""},{"$f":"IF(AQ594=\"y\",BV$14,IF(AND(AQ594>0,AQ594<=1),AQ594*BV$14,\"\"))","v":""},{"$f":"IF(AR594=\"y\",BW$14,IF(AND(AR594>0,AR594<=1),AR594*BW$14,\"\"))","v":""},{"$f":"IF(AS594=\"y\",BX$14,IF(AND(AS594>0,AS594<=1),AS594*BX$14,\"\"))","v":""},{"$f":"IF(AT594=\"y\",BY$14,IF(AND(AT594>0,AT594<=1),AT594*BY$14,\"\"))","v":""},{"$f":"IF(AU594=\"y\",BZ$14,IF(AND(AU594>0,AU594<=1),AU594*BZ$14,\"\"))","v":""},{"$f":"IF(AV594=\"y\",CA$14,IF(AND(AV594>0,AV594<=1),AV594*CA$14,\"\"))","v":""},{"$f":"IF(AW594=\"y\",CB$14,IF(AND(AW594>0,AW594<=1),AW594*CB$14,\"\"))","v":""},{"$f":"IF(AX594=\"y\",CC$14,IF(AND(AX594>0,AX594<=1),AX594*CC$14,\"\"))","v":""},{"$f":"IF(AY594=\"y\",CD$14,IF(AND(AY594>0,AY594<=1),AY594*CD$14,\"\"))","v":""},{"$f":"IF(AZ594=\"y\",CE$14,IF(AND(AZ594>0,AZ594<=1),AZ594*CE$14,\"\"))","v":""},{"$f":"IF(BA594=\"y\",CF$14,IF(AND(BA594>0,BA594<=1),BA594*CF$14,\"\"))","v":""},{"$f":"SUM(BC594:CF594)","v":10371},null,{"$f":"IF(BC594=\"\",\"\",(BC594/$CG594)*$W594)","v":""},{"$f":"IF(BD594=\"\",\"\",(BD594/$CG594)*$W594)","v":""},{"$f":"IF(BE594=\"\",\"\",(BE594/$CG594)*$W594)","v":""},{"$f":"IF(BF594=\"\",\"\",(BF594/$CG594)*$W594)","v":12909.043911544211},{"$f":"IF(BG594=\"\",\"\",(BG594/$CG594)*$W594)","v":""},{"$f":"IF(BH594=\"\",\"\",(BH594/$CG594)*$W594)","v":""},{"$f":"IF(BI594=\"\",\"\",(BI594/$CG594)*$W594)","v":""},{"$f":"IF(BJ594=\"\",\"\",(BJ594/$CG594)*$W594)","v":""},{"$f":"IF(BK594=\"\",\"\",(BK594/$CG594)*$W594)","v":""},{"$f":"IF(BL594=\"\",\"\",(BL594/$CG594)*$W594)","v":""},{"$f":"IF(BM594=\"\",\"\",(BM594/$CG594)*$W594)","v":""},{"$f":"IF(BN594=\"\",\"\",(BN594/$CG594)*$W594)","v":""},{"$f":"IF(BO594=\"\",\"\",(BO594/$CG594)*$W594)","v":""},{"$f":"IF(BP594=\"\",\"\",(BP594/$CG594)*$W594)","v":""},{"$f":"IF(BQ594=\"\",\"\",(BQ594/$CG594)*$W594)","v":""},{"$f":"IF(BR594=\"\",\"\",(BR594/$CG594)*$W594)","v":""},{"$f":"IF(BS594=\"\",\"\",(BS594/$CG594)*$W594)","v":""},{"$f":"IF(BT594=\"\",\"\",(BT594/$CG594)*$W594)","v":""},{"$f":"IF(BU594=\"\",\"\",(BU594/$CG594)*$W594)","v":""},{"$f":"IF(BV594=\"\",\"\",(BV594/$CG594)*$W594)","v":""},{"$f":"IF(BW594=\"\",\"\",(BW594/$CG594)*$W594)","v":""},{"$f":"IF(BX594=\"\",\"\",(BX594/$CG594)*$W594)","v":""},{"$f":"IF(BY594=\"\",\"\",(BY594/$CG594)*$W594)","v":""},{"$f":"IF(BZ594=\"\",\"\",(BZ594/$CG594)*$W594)","v":""},{"$f":"IF(CA594=\"\",\"\",(CA594/$CG594)*$W594)","v":""},{"$f":"IF(CB594=\"\",\"\",(CB594/$CG594)*$W594)","v":""},{"$f":"IF(CC594=\"\",\"\",(CC594/$CG594)*$W594)","v":""},{"$f":"IF(CD594=\"\",\"\",(CD594/$CG594)*$W594)","v":""},{"$f":"IF(CE594=\"\",\"\",(CE594/$CG594)*$W594)","v":""},{"$f":"IF(CF594=\"\",\"\",(CF594/$CG594)*$W594)","v":""},{"$f":"IF(SUM(CI594:DL594)=W594,\"\",\"ERROR\")","v":""}]
[null,"SW-003161",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL108",null,null,null,50.680368227974,null,null,0,7261.337200243619,null,1,7261.337200243619,null,null,{"$f":"IF(Q595=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q595,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q595,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U595,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7261.337200243619,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7261.337200243619,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003163",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL107",null,null,null,72.174372938969,null,null,0,18383.886742224739,null,1,18383.886742224739,null,null,{"$f":"IF(Q596=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q596,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q596,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U596,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18383.886742224739,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",18383.886742224739,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003163",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL107",null,null,null,72.174372938969,null,null,0,10340.936292501416,null,1,10340.936292501416,null,null,{"$f":"IF(Q597=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q597,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q597,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U597,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10340.936292501416,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10340.936292501416,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003164",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL1",null,null,null,70.245119535106994,null,null,0,17892.477192970437,null,1,17892.477192970437,null,null,{"$f":"IF(Q598=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q598,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q598,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U598,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17892.477192970437,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",17892.477192970437,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003164",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL1",null,null,null,70.245119535106994,null,null,0,10064.51842104587,null,1,10064.51842104587,null,null,{"$f":"IF(Q599=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q599,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q599,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U599,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10064.51842104587,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10064.51842104587,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003166",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL3",null,null,null,83.433617519267003,null,null,0,21251.78387438599,null,1,21251.78387438599,null,null,{"$f":"IF(Q600=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q600,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q600,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U600,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21251.78387438599,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",21251.78387438599,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003166",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL3",null,null,null,83.433617519267003,null,null,0,11954.128429342119,null,1,11954.128429342119,null,null,{"$f":"IF(Q601=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q601,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q601,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U601,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11954.128429342119,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11954.128429342119,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003168",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL5",null,null,null,38.896418399163998,null,null,0,9907.4965449728497,null,1,9907.4965449728497,null,null,{"$f":"IF(Q602=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q602,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q602,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U602,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9907.4965449728497,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9907.4965449728497,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003168",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL5",null,null,null,38.896418399163998,null,null,0,5572.966806547227,null,1,5572.966806547227,null,null,{"$f":"IF(Q603=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q603,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q603,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U603,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5572.966806547227,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",5572.966806547227,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003215",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL313",null,null,null,33.770662064774001,null,null,0,8601.8901353494621,null,1,8601.8901353494621,null,null,{"$f":"IF(Q604=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q604,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q604,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U604,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8601.8901353494621,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8601.8901353494621,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003215",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL313",null,null,null,33.770662064774001,null,null,0,4838.5632011340722,null,1,4838.5632011340722,null,null,{"$f":"IF(Q605=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q605,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q605,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U605,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4838.5632011340722,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",4838.5632011340722,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003216",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL314",null,null,null,29.705745336102002,null,null,0,7566.495358595781,null,1,7566.495358595781,null,null,{"$f":"IF(Q606=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q606,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q606,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U606,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7566.495358595781,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7566.495358595781,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003216",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL314",null,null,null,29.705745336102002,null,null,0,4256.153639210127,null,1,4256.153639210127,null,null,{"$f":"IF(Q607=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q607,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q607,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U607,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4256.153639210127,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",4256.153639210127,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003217",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL315",null,null,null,89.961218337215001,null,null,0,22914.460933417522,null,1,22914.460933417522,null,null,{"$f":"IF(Q608=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q608,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q608,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U608,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22914.460933417522,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",22914.460933417522,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003217",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL315",null,null,null,89.961218337215001,null,null,0,12889.384275047354,null,1,12889.384275047354,null,null,{"$f":"IF(Q609=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q609,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q609,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U609,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12889.384275047354,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12889.384275047354,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003219",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL316",null,null,null,92.225734619131003,null,null,0,23491.266926423803,null,1,23491.266926423803,null,null,{"$f":"IF(Q610=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q610,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q610,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U610,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23491.266926423803,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",23491.266926423803,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003219",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL316",null,null,null,92.225734619131003,null,null,0,13213.837646113388,null,1,13213.837646113388,null,null,{"$f":"IF(Q611=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q611,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q611,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U611,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13213.837646113388,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13213.837646113388,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003230",null,"Passive (Below Ground)","Mains - Ward Street Mareeba - MWWL123",null,null,null,60.552706736255999,null,null,0,15423.67543000064,null,1,15423.67543000064,null,null,{"$f":"IF(Q612=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q612,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q612,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U612,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15423.67543000064,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",15423.67543000064,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-003230",null,"Passive (Below Ground)","Mains - Ward Street Mareeba - MWWL123",null,null,null,60.552706736255999,null,null,0,8675.81742937536,null,1,8675.81742937536,null,null,{"$f":"IF(Q613=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q613,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q613,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U613,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8675.81742937536,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8675.81742937536,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005058",null,"Passive (Below Ground)","Mains - Coles Supermarket Mareeba - MWWL1112",null,null,null,58.937514795455002,null,null,0,15012.262008622545,null,1,15012.262008622545,null,null,{"$f":"IF(Q614=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q614,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q614,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U614,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15012.262008622545,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",15012.262008622545,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005058",null,"Passive (Below Ground)","Mains - Coles Supermarket Mareeba - MWWL1112",null,null,null,58.937514795455002,null,null,0,8444.3973798501811,null,1,8444.3973798501811,null,null,{"$f":"IF(Q615=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q615,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q615,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U615,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8444.3973798501811,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8444.3973798501811,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005059",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL1113",null,null,null,49.353645257826997,null,null,0,12571.107829409973,null,1,12571.107829409973,null,null,{"$f":"IF(Q616=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q616,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q616,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U616,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12571.107829409973,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12571.107829409973,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005059",null,"Passive (Below Ground)","Mains - Walsh Street Mareeba - MWWL1113",null,null,null,49.353645257826997,null,null,0,7071.2481540431099,null,1,7071.2481540431099,null,null,{"$f":"IF(Q617=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q617,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q617,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U617,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7071.2481540431099,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7071.2481540431099,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005069",null,"Passive (Below Ground)","Mains - Kearney Street Mareeba - MWWL116",null,null,null,75.021990168087996,null,null,0,19109.217223025713,null,1,19109.217223025713,null,null,{"$f":"IF(Q618=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q618,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q618,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U618,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19109.217223025713,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",19109.217223025713,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005069",null,"Passive (Below Ground)","Mains - Kearney Street Mareeba - MWWL116",null,null,null,75.021990168087996,null,null,0,10748.934687951963,null,1,10748.934687951963,null,null,{"$f":"IF(Q619=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q619,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q619,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U619,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10748.934687951963,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10748.934687951963,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005079",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL1188",null,null,null,178.51692195584999,null,null,0,45470.916353953697,null,1,45470.916353953697,null,null,{"$f":"IF(Q620=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q620,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q620,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U620,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45470.916353953697,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",45470.916353953697,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005079",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL1188",null,null,null,178.51692195584999,null,null,0,25577.390449098955,null,1,25577.390449098955,null,null,{"$f":"IF(Q621=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q621,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q621,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U621,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25577.390449098955,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",25577.390449098955,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005220",null,"Passive (Below Ground)","Mains - Marinelli Drive Mareeba - MWWL1350",null,null,null,78.756184974617,null,null,0,20060.372205067375,null,1,20060.372205067375,null,null,{"$f":"IF(Q622=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q622,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q622,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U622,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20060.372205067375,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20060.372205067375,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005220",null,"Passive (Below Ground)","Mains - Marinelli Drive Mareeba - MWWL1350",null,null,null,78.756184974617,null,null,0,11283.959365350398,null,1,11283.959365350398,null,null,{"$f":"IF(Q623=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q623,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q623,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U623,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11283.959365350398,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11283.959365350398,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005283",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL165",null,null,null,108.39052059338999,null,null,0,27608.678446082864,null,1,27608.678446082864,null,null,{"$f":"IF(Q624=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q624,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q624,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U624,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27608.678446082864,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",27608.678446082864,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005283",null,"Passive (Below Ground)","Mains - Granite Creek Mareeba - MWWL165",null,null,null,108.39052059338999,null,null,0,15529.881625921609,null,1,15529.881625921609,null,null,{"$f":"IF(Q625=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q625,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q625,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U625,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15529.881625921609,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",15529.881625921609,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005288",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL281",null,null,null,29.195477127661,null,null,0,22033.602658936186,null,1,22033.602658936186,null,null,{"$f":"IF(Q626=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q626,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q626,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U626,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22033.602658936186,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",22033.602658936186,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005288",null,"Passive (Below Ground)","Mains - Barron River Mareeba - MWWL281",null,null,null,29.195477127661,null,null,0,7741.5360693559569,null,1,7741.5360693559569,null,null,{"$f":"IF(Q627=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q627,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q627,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U627,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7741.5360693559569,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7741.5360693559569,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005297",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL357",null,null,null,161.94659397503,null,null,0,84957.702238134429,null,1,84957.702238134429,null,null,{"$f":"IF(Q628=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q628,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q628,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U628,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},84957.702238134429,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",84957.702238134429,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005297",null,"Passive (Below Ground)","Mains - Bicentennial Lakes Mareeba - MWWL357",null,null,null,161.94659397503,null,null,0,29850.003489074261,null,1,29850.003489074261,null,null,{"$f":"IF(Q629=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q629,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q629,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U629,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29850.003489074261,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",29850.003489074261,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005322",null,"Passive (Below Ground)","Mains - Basalt Gully Park Mareeba - MWWL484",null,null,null,112.58527501563,null,null,0,39739.129387709538,null,1,39739.129387709538,null,null,{"$f":"IF(Q630=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q630,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q630,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U630,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39739.129387709538,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",39739.129387709538,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005322",null,"Passive (Below Ground)","Mains - Basalt Gully Park Mareeba - MWWL484",null,null,null,112.58527501563,null,null,0,20471.672714880671,null,1,20471.672714880671,null,null,{"$f":"IF(Q631=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q631,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q631,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U631,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20471.672714880671,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20471.672714880671,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005328",null,"Passive (Below Ground)","Mains - Jacinta Crescent Mareeba - MWWL517",null,null,null,30.795712742029,null,null,0,7844.1262756003889,null,1,7844.1262756003889,null,null,{"$f":"IF(Q632=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q632,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q632,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U632,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7844.1262756003889,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7844.1262756003889,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005328",null,"Passive (Below Ground)","Mains - Jacinta Crescent Mareeba - MWWL517",null,null,null,30.795712742029,null,null,0,4412.3210300252185,null,1,4412.3210300252185,null,null,{"$f":"IF(Q633=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q633,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q633,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U633,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4412.3210300252185,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",4412.3210300252185,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005329",null,"Passive (Below Ground)","Mains - Jacinta Crescent Mareeba - MWWL518",null,null,null,92.000924966485002,null,null,0,23434.004562727234,null,1,23434.004562727234,null,null,{"$f":"IF(Q634=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q634,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q634,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U634,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23434.004562727234,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",23434.004562727234,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005329",null,"Passive (Below Ground)","Mains - Jacinta Crescent Mareeba - MWWL518",null,null,null,92.000924966485002,null,null,0,13181.627566534069,null,1,13181.627566534069,null,null,{"$f":"IF(Q635=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q635,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q635,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U635,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13181.627566534069,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13181.627566534069,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005330",null,"Passive (Below Ground)","Mains - Jacinta Crescent Mareeba - MWWL519",null,null,null,80.062700096759997,null,null,0,20393.161047622212,null,1,20393.161047622212,null,null,{"$f":"IF(Q636=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q636,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q636,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U636,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20393.161047622212,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20393.161047622212,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005330",null,"Passive (Below Ground)","Mains - Jacinta Crescent Mareeba - MWWL519",null,null,null,80.062700096759997,null,null,0,11471.153089287494,null,1,11471.153089287494,null,null,{"$f":"IF(Q637=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q637,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q637,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U637,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11471.153089287494,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11471.153089287494,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005332",null,"Passive (Below Ground)","Mains - Jacinta Crescent Mareeba - MWWL521",null,null,null,79.041134683481999,null,null,0,20132.95313596696,null,1,20132.95313596696,null,null,{"$f":"IF(Q638=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q638,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q638,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U638,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20132.95313596696,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20132.95313596696,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005332",null,"Passive (Below Ground)","Mains - Jacinta Crescent Mareeba - MWWL521",null,null,null,79.041134683481999,null,null,0,11324.786138981413,null,1,11324.786138981413,null,null,{"$f":"IF(Q639=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q639,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q639,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U639,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11324.786138981413,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11324.786138981413,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005333",null,"Passive (Below Ground)","Mains - Jacinta Crescent Mareeba - MWWL522",null,null,null,92.655127884574995,null,null,0,23600.639780504174,null,1,23600.639780504174,null,null,{"$f":"IF(Q640=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q640,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q640,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U640,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23600.639780504174,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",23600.639780504174,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005333",null,"Passive (Below Ground)","Mains - Jacinta Crescent Mareeba - MWWL522",null,null,null,92.655127884574995,null,null,0,13275.359876533597,null,1,13275.359876533597,null,null,{"$f":"IF(Q641=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q641,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q641,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U641,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13275.359876533597,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13275.359876533597,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005334",null,"Passive (Below Ground)","Mains - Jacinta Crescent Mareeba - MWWL523",null,null,null,72.763632111633001,null,null,0,18533.979821678746,null,1,18533.979821678746,null,null,{"$f":"IF(Q642=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q642,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q642,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U642,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18533.979821678746,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",18533.979821678746,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005334",null,"Passive (Below Ground)","Mains - Jacinta Crescent Mareeba - MWWL523",null,null,null,72.763632111633001,null,null,0,10425.363649694296,null,1,10425.363649694296,null,null,{"$f":"IF(Q643=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q643,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q643,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U643,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10425.363649694296,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10425.363649694296,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005337",null,"Passive (Below Ground)","Mains - Jacinta Crescent Mareeba - MWWL526",null,null,null,56.784357935292,null,null,0,14463.82091736495,null,1,14463.82091736495,null,null,{"$f":"IF(Q644=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q644,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q644,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U644,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14463.82091736495,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14463.82091736495,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005337",null,"Passive (Below Ground)","Mains - Jacinta Crescent Mareeba - MWWL526",null,null,null,56.784357935292,null,null,0,8135.8992660177837,null,1,8135.8992660177837,null,null,{"$f":"IF(Q645=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q645,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q645,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U645,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8135.8992660177837,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8135.8992660177837,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005338",null,"Passive (Below Ground)","Mains - Ceola Drive Mareeba - MWWL527",null,null,null,80.314231939175002,null,null,0,20457.229950679128,null,1,20457.229950679128,null,null,{"$f":"IF(Q646=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q646,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q646,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U646,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20457.229950679128,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20457.229950679128,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005338",null,"Passive (Below Ground)","Mains - Ceola Drive Mareeba - MWWL527",null,null,null,80.314231939175002,null,null,0,11507.191847257007,null,1,11507.191847257007,null,null,{"$f":"IF(Q647=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q647,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q647,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U647,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11507.191847257007,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11507.191847257007,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005379",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL681",null,null,null,76.944067568519003,null,null,0,20670.608254317762,null,1,20670.608254317762,null,null,{"$f":"IF(Q648=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q648,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q648,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U648,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20670.608254317762,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20670.608254317762,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005379",null,"Passive (Below Ground)","Mains - Constance Street Mareeba - MWWL681",null,null,null,76.944067568519003,null,null,0,13780.40550287851,null,1,13780.40550287851,null,null,{"$f":"IF(Q649=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q649,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q649,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U649,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13780.40550287851,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13780.40550287851,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005431",null,"Passive (Below Ground)","Mains - Mareeba Connection Road Mareeba - MWWL851",null,null,null,69.400615481341006,null,null,0,14342.147006140443,null,1,14342.147006140443,null,null,{"$f":"IF(Q650=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q650,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q650,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U650,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14342.147006140443,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14342.147006140443,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005431",null,"Passive (Below Ground)","Mains - Mareeba Connection Road Mareeba - MWWL851",null,null,null,69.400615481341006,null,null,0,7064.0425552632041,null,1,7064.0425552632041,null,null,{"$f":"IF(Q651=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q651,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q651,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U651,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7064.0425552632041,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7064.0425552632041,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005453",null,"Passive (Below Ground)","Mains - Marinelli Drive Mareeba - MWWL915",null,null,null,47.201116997344002,null,null,0,12022.826851844438,null,1,12022.826851844438,null,null,{"$f":"IF(Q652=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q652,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q652,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U652,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12022.826851844438,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12022.826851844438,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005453",null,"Passive (Below Ground)","Mains - Marinelli Drive Mareeba - MWWL915",null,null,null,47.201116997344002,null,null,0,6762.8401041624966,null,1,6762.8401041624966,null,null,{"$f":"IF(Q653=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q653,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q653,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U653,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6762.8401041624966,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",6762.8401041624966,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005454",null,"Passive (Below Ground)","Mains - Marinelli Drive Mareeba - MWWL916",null,null,null,80.039394016808004,null,null,0,20387.224642263973,null,1,20387.224642263973,null,null,{"$f":"IF(Q654=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q654,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q654,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U654,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20387.224642263973,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20387.224642263973,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005454",null,"Passive (Below Ground)","Mains - Marinelli Drive Mareeba - MWWL916",null,null,null,80.039394016808004,null,null,0,11467.813861273482,null,1,11467.813861273482,null,null,{"$f":"IF(Q655=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q655,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q655,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U655,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11467.813861273482,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11467.813861273482,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005462",null,"Passive (Below Ground)","Mains - Marinelli Drive Mareeba - MWWL925",null,null,null,71.948513415110995,null,null,{"$f":"IF(H656=SewerTYPE1,VLOOKUP(J656,SewerUnitrates1,2,FALSE),IF(H656=SEWERTYPE2,VLOOKUP((J656&\"_\"&K656),Sewerrates2,2,FALSE),0))","v":0},18326.356960708388,null,1,18326.356960708388,null,null,{"$f":"IF(Q656=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q656,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q656,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U656,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18326.356960708388,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",18326.356960708388,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005462",null,"Passive (Below Ground)","Mains - Marinelli Drive Mareeba - MWWL925",null,null,null,71.948513415110995,null,null,0,10308.575790398467,null,1,10308.575790398467,null,null,{"$f":"IF(Q657=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q657,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q657,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U657,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10308.575790398467,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10308.575790398467,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005464",null,"Passive (Below Ground)","Mains - Marinelli Drive Mareeba - MWWL936",null,null,null,79.999829253786004,null,null,0,20377.146908398594,null,{"$f":"IF(N658=\"\",1,VLOOKUP(N658,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(M658=\"\",\"\",M658*O658)","v":20377.146908398594},null,null,{"$f":"IF(Q658=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q658,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q658,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(S658=\"\",0,S658*10000*R658)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U658,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P658+T658)*V658,0)","v":20377.146908398594},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X658=\"y\",BC$14,IF(AND(X658>0,X658<=1),X658*BC$14,\"\"))","v":""},{"$f":"IF(Y658=\"y\",BD$14,IF(AND(Y658>0,Y658<=1),Y658*BD$14,\"\"))","v":""},{"$f":"IF(Z658=\"y\",BE$14,IF(AND(Z658>0,Z658<=1),Z658*BE$14,\"\"))","v":""},{"$f":"IF(AA658=\"y\",BF$14,IF(AND(AA658>0,AA658<=1),AA658*BF$14,\"\"))","v":10371},{"$f":"IF(AB658=\"y\",BG$14,IF(AND(AB658>0,AB658<=1),AB658*BG$14,\"\"))","v":""},{"$f":"IF(AC658=\"y\",BH$14,IF(AND(AC658>0,AC658<=1),AC658*BH$14,\"\"))","v":""},{"$f":"IF(AD658=\"y\",BI$14,IF(AND(AD658>0,AD658<=1),AD658*BI$14,\"\"))","v":""},{"$f":"IF(AE658=\"y\",BJ$14,IF(AND(AE658>0,AE658<=1),AE658*BJ$14,\"\"))","v":""},{"$f":"IF(AF658=\"y\",BK$14,IF(AND(AF658>0,AF658<=1),AF658*BK$14,\"\"))","v":""},{"$f":"IF(AG658=\"y\",BL$14,IF(AND(AG658>0,AG658<=1),AG658*BL$14,\"\"))","v":""},{"$f":"IF(AH658=\"y\",BM$14,IF(AND(AH658>0,AH658<=1),AH658*BM$14,\"\"))","v":""},{"$f":"IF(AI658=\"y\",BN$14,IF(AND(AI658>0,AI658<=1),AI658*BN$14,\"\"))","v":""},{"$f":"IF(AJ658=\"y\",BO$14,IF(AND(AJ658>0,AJ658<=1),AJ658*BO$14,\"\"))","v":""},{"$f":"IF(AK658=\"y\",BP$14,IF(AND(AK658>0,AK658<=1),AK658*BP$14,\"\"))","v":""},{"$f":"IF(AL658=\"y\",BQ$14,IF(AND(AL658>0,AL658<=1),AL658*BQ$14,\"\"))","v":""},{"$f":"IF(AM658=\"y\",BR$14,IF(AND(AM658>0,AM658<=1),AM658*BR$14,\"\"))","v":""},{"$f":"IF(AN658=\"y\",BS$14,IF(AND(AN658>0,AN658<=1),AN658*BS$14,\"\"))","v":""},{"$f":"IF(AO658=\"y\",BT$14,IF(AND(AO658>0,AO658<=1),AO658*BT$14,\"\"))","v":""},{"$f":"IF(AP658=\"y\",BU$14,IF(AND(AP658>0,AP658<=1),AP658*BU$14,\"\"))","v":""},{"$f":"IF(AQ658=\"y\",BV$14,IF(AND(AQ658>0,AQ658<=1),AQ658*BV$14,\"\"))","v":""},{"$f":"IF(AR658=\"y\",BW$14,IF(AND(AR658>0,AR658<=1),AR658*BW$14,\"\"))","v":""},{"$f":"IF(AS658=\"y\",BX$14,IF(AND(AS658>0,AS658<=1),AS658*BX$14,\"\"))","v":""},{"$f":"IF(AT658=\"y\",BY$14,IF(AND(AT658>0,AT658<=1),AT658*BY$14,\"\"))","v":""},{"$f":"IF(AU658=\"y\",BZ$14,IF(AND(AU658>0,AU658<=1),AU658*BZ$14,\"\"))","v":""},{"$f":"IF(AV658=\"y\",CA$14,IF(AND(AV658>0,AV658<=1),AV658*CA$14,\"\"))","v":""},{"$f":"IF(AW658=\"y\",CB$14,IF(AND(AW658>0,AW658<=1),AW658*CB$14,\"\"))","v":""},{"$f":"IF(AX658=\"y\",CC$14,IF(AND(AX658>0,AX658<=1),AX658*CC$14,\"\"))","v":""},{"$f":"IF(AY658=\"y\",CD$14,IF(AND(AY658>0,AY658<=1),AY658*CD$14,\"\"))","v":""},{"$f":"IF(AZ658=\"y\",CE$14,IF(AND(AZ658>0,AZ658<=1),AZ658*CE$14,\"\"))","v":""},{"$f":"IF(BA658=\"y\",CF$14,IF(AND(BA658>0,BA658<=1),BA658*CF$14,\"\"))","v":""},{"$f":"SUM(BC658:CF658)","v":10371},null,{"$f":"IF(BC658=\"\",\"\",(BC658/$CG658)*$W658)","v":""},{"$f":"IF(BD658=\"\",\"\",(BD658/$CG658)*$W658)","v":""},{"$f":"IF(BE658=\"\",\"\",(BE658/$CG658)*$W658)","v":""},{"$f":"IF(BF658=\"\",\"\",(BF658/$CG658)*$W658)","v":20377.146908398594},{"$f":"IF(BG658=\"\",\"\",(BG658/$CG658)*$W658)","v":""},{"$f":"IF(BH658=\"\",\"\",(BH658/$CG658)*$W658)","v":""},{"$f":"IF(BI658=\"\",\"\",(BI658/$CG658)*$W658)","v":""},{"$f":"IF(BJ658=\"\",\"\",(BJ658/$CG658)*$W658)","v":""},{"$f":"IF(BK658=\"\",\"\",(BK658/$CG658)*$W658)","v":""},{"$f":"IF(BL658=\"\",\"\",(BL658/$CG658)*$W658)","v":""},{"$f":"IF(BM658=\"\",\"\",(BM658/$CG658)*$W658)","v":""},{"$f":"IF(BN658=\"\",\"\",(BN658/$CG658)*$W658)","v":""},{"$f":"IF(BO658=\"\",\"\",(BO658/$CG658)*$W658)","v":""},{"$f":"IF(BP658=\"\",\"\",(BP658/$CG658)*$W658)","v":""},{"$f":"IF(BQ658=\"\",\"\",(BQ658/$CG658)*$W658)","v":""},{"$f":"IF(BR658=\"\",\"\",(BR658/$CG658)*$W658)","v":""},{"$f":"IF(BS658=\"\",\"\",(BS658/$CG658)*$W658)","v":""},{"$f":"IF(BT658=\"\",\"\",(BT658/$CG658)*$W658)","v":""},{"$f":"IF(BU658=\"\",\"\",(BU658/$CG658)*$W658)","v":""},{"$f":"IF(BV658=\"\",\"\",(BV658/$CG658)*$W658)","v":""},{"$f":"IF(BW658=\"\",\"\",(BW658/$CG658)*$W658)","v":""},{"$f":"IF(BX658=\"\",\"\",(BX658/$CG658)*$W658)","v":""},{"$f":"IF(BY658=\"\",\"\",(BY658/$CG658)*$W658)","v":""},{"$f":"IF(BZ658=\"\",\"\",(BZ658/$CG658)*$W658)","v":""},{"$f":"IF(CA658=\"\",\"\",(CA658/$CG658)*$W658)","v":""},{"$f":"IF(CB658=\"\",\"\",(CB658/$CG658)*$W658)","v":""},{"$f":"IF(CC658=\"\",\"\",(CC658/$CG658)*$W658)","v":""},{"$f":"IF(CD658=\"\",\"\",(CD658/$CG658)*$W658)","v":""},{"$f":"IF(CE658=\"\",\"\",(CE658/$CG658)*$W658)","v":""},{"$f":"IF(CF658=\"\",\"\",(CF658/$CG658)*$W658)","v":""},{"$f":"IF(SUM(CI658:DL658)=W658,\"\",\"ERROR\")","v":""}]
[null,"SW-005464",null,"Passive (Below Ground)","Mains - Marinelli Drive Mareeba - MWWL936",null,null,null,79.999829253786004,null,null,0,11462.14513597421,null,1,11462.14513597421,null,null,{"$f":"IF(Q659=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q659,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q659,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U659,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11462.14513597421,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11462.14513597421,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005465",null,"Passive (Below Ground)","Mains - Marinelli Drive Mareeba - MWWL937",null,null,null,80.077785416712004,null,null,0,20397.003503083546,null,1,20397.003503083546,null,null,{"$f":"IF(Q660=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q660,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q660,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U660,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20397.003503083546,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20397.003503083546,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005465",null,"Passive (Below Ground)","Mains - Marinelli Drive Mareeba - MWWL937",null,null,null,80.077785416712004,null,null,0,11473.314470484494,null,1,11473.314470484494,null,null,{"$f":"IF(Q661=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q661,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q661,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U661,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11473.314470484494,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11473.314470484494,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005467",null,"Passive (Below Ground)","Mains - Isabel Street Mareeba - MWWL945",null,null,null,46.998682953917999,null,null,0,25713.666917323444,null,1,25713.666917323444,null,null,{"$f":"IF(Q662=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q662,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q662,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U662,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25713.666917323444,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",25713.666917323444,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005467",null,"Passive (Below Ground)","Mains - Isabel Street Mareeba - MWWL945",null,null,null,46.998682953917999,null,null,0,22802.685756871735,null,1,22802.685756871735,null,null,{"$f":"IF(Q663=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q663,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q663,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U663,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22802.685756871735,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",22802.685756871735,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005539",null,"Passive (Below Ground)","Mains - Natalie Close Mareeba - MWWL1417",null,null,null,64.566319920504995,null,null,0,16446.002430593042,null,1,16446.002430593042,null,null,{"$f":"IF(Q664=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q664,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q664,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U664,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16446.002430593042,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16446.002430593042,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005539",null,"Passive (Below Ground)","Mains - Natalie Close Mareeba - MWWL1417",null,null,null,64.566319920504995,null,null,0,9250.8763672085843,null,1,9250.8763672085843,null,null,{"$f":"IF(Q665=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q665,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q665,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U665,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9250.8763672085843,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9250.8763672085843,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005540",null,"Passive (Below Ground)","Mains - Curlew Close Mareeba - MWWL1416",null,null,null,62.189415783385002,null,null,0,15840.56957853502,null,1,15840.56957853502,null,null,{"$f":"IF(Q666=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q666,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q666,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U666,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15840.56957853502,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",15840.56957853502,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005540",null,"Passive (Below Ground)","Mains - Curlew Close Mareeba - MWWL1416",null,null,null,62.189415783385002,null,null,0,8910.320387925949,null,1,8910.320387925949,null,null,{"$f":"IF(Q667=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q667,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q667,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U667,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8910.320387925949,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",8910.320387925949,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005542",null,"Passive (Below Ground)","Mains - Curlew Close Mareeba - MWWL1414",null,null,null,44.394766211667999,null,null,0,11308.00754823307,null,1,11308.00754823307,null,null,{"$f":"IF(Q668=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q668,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q668,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U668,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11308.00754823307,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11308.00754823307,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005542",null,"Passive (Below Ground)","Mains - Curlew Close Mareeba - MWWL1414",null,null,null,44.394766211667999,null,null,0,6360.7542458811013,null,1,6360.7542458811013,null,null,{"$f":"IF(Q669=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q669,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q669,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U669,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6360.7542458811013,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",6360.7542458811013,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005543",null,"Passive (Below Ground)","Mains - Curlew Close Mareeba - MWWL1413",null,null,null,78.725081376006997,null,null,0,20052.449655679859,null,1,20052.449655679859,null,null,{"$f":"IF(Q670=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q670,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q670,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U670,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20052.449655679859,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20052.449655679859,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005543",null,"Passive (Below Ground)","Mains - Curlew Close Mareeba - MWWL1413",null,null,null,78.725081376006997,null,null,0,11279.502931319919,null,1,11279.502931319919,null,null,{"$f":"IF(Q671=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q671,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q671,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U671,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11279.502931319919,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11279.502931319919,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005544",null,"Passive (Below Ground)","Mains - Sunbird Parade Mareeba - MWWL1412",null,null,null,24.323443469930002,null,null,0,6195.542984630003,null,1,6195.542984630003,null,null,{"$f":"IF(Q672=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q672,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q672,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U672,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6195.542984630003,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",6195.542984630003,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005544",null,"Passive (Below Ground)","Mains - Sunbird Parade Mareeba - MWWL1412",null,null,null,24.323443469930002,null,null,0,3484.9929288543772,null,1,3484.9929288543772,null,null,{"$f":"IF(Q673=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q673,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q673,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U673,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3484.9929288543772,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",3484.9929288543772,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005545",null,"Passive (Below Ground)","Mains - Sunbird Parade Mareeba - MWWL1411",null,null,null,41.279637040007998,null,null,0,10514.537795089193,null,1,10514.537795089193,null,null,{"$f":"IF(Q674=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q674,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q674,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U674,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10514.537795089193,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10514.537795089193,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005545",null,"Passive (Below Ground)","Mains - Sunbird Parade Mareeba - MWWL1411",null,null,null,41.279637040007998,null,null,0,5914.4275097376703,null,1,5914.4275097376703,null,null,{"$f":"IF(Q675=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q675,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q675,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U675,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5914.4275097376703,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",5914.4275097376703,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005546",null,"Passive (Below Ground)","Mains - Eagle Close Mareeba - MWWL1410",null,null,null,37.545716864917999,null,null,0,9563.4527657615654,null,1,9563.4527657615654,null,null,{"$f":"IF(Q676=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q676,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q676,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U676,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9563.4527657615654,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9563.4527657615654,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005546",null,"Passive (Below Ground)","Mains - Eagle Close Mareeba - MWWL1410",null,null,null,37.545716864917999,null,null,0,5379.4421807408798,null,1,5379.4421807408798,null,null,{"$f":"IF(Q677=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q677,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q677,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U677,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5379.4421807408798,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",5379.4421807408798,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005547",null,"Passive (Below Ground)","Mains - Frigate Close Mareeba - MWWL1408",null,null,null,24.882944286695999,null,null,0,6338.0561680324572,null,1,6338.0561680324572,null,null,{"$f":"IF(Q678=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q678,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q678,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U678,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6338.0561680324572,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",6338.0561680324572,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005547",null,"Passive (Below Ground)","Mains - Frigate Close Mareeba - MWWL1408",null,null,null,24.882944286695999,null,null,0,3565.1565945182565,null,1,3565.1565945182565,null,null,{"$f":"IF(Q679=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q679,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q679,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U679,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3565.1565945182565,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",3565.1565945182565,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005548",null,"Passive (Below Ground)","Mains - Frigate Close Mareeba - MWWL1407",null,null,null,18.327308230743999,null,null,0,4668.2381167169697,null,1,4668.2381167169697,null,null,{"$f":"IF(Q680=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q680,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q680,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U680,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4668.2381167169697,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",4668.2381167169697,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005548",null,"Passive (Below Ground)","Mains - Frigate Close Mareeba - MWWL1407",null,null,null,18.327308230743999,null,null,0,2625.8839406532961,null,1,2625.8839406532961,null,null,{"$f":"IF(Q681=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q681,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q681,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U681,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2625.8839406532961,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",2625.8839406532961,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005549",null,"Passive (Below Ground)","Mains - Frigate Close Mareeba - MWWL1406",null,null,null,20.208684572485001,null,null,0,5147.4526658383684,null,1,5147.4526658383684,null,null,{"$f":"IF(Q682=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q682,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q682,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U682,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5147.4526658383684,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",5147.4526658383684,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005549",null,"Passive (Below Ground)","Mains - Frigate Close Mareeba - MWWL1406",null,null,null,20.208684572485001,null,null,0,2895.4421245340823,null,1,2895.4421245340823,null,null,{"$f":"IF(Q683=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q683,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q683,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U683,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2895.4421245340823,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",2895.4421245340823,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005550",null,"Passive (Below Ground)","Mains - Frigate Close Mareeba - MWWL1405",null,null,null,37.101935622140999,null,null,0,9450.4150797613711,null,1,9450.4150797613711,null,null,{"$f":"IF(Q684=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q684,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q684,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U684,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9450.4150797613711,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9450.4150797613711,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-005550",null,"Passive (Below Ground)","Mains - Frigate Close Mareeba - MWWL1405",null,null,null,37.101935622140999,null,null,0,5315.8584823657711,null,1,5315.8584823657711,null,null,{"$f":"IF(Q685=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q685,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q685,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U685,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5315.8584823657711,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",5315.8584823657711,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008740",null,"Passive (Below Ground)","Mains - Bowers Street Mareeba - MWWL1485",null,null,null,54.273527918244,null,null,0,13824.275150872172,null,1,13824.275150872172,null,null,{"$f":"IF(Q686=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q686,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q686,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U686,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13824.275150872172,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13824.275150872172,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008740",null,"Passive (Below Ground)","Mains - Bowers Street Mareeba - MWWL1485",null,null,null,54.273527918244,null,null,0,7776.1547723655958,null,1,7776.1547723655958,null,null,{"$f":"IF(Q687=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q687,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q687,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U687,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7776.1547723655958,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7776.1547723655958,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008783",null,"Passive (Below Ground)","Mains - Gowan Street Mareeba - MWWL1467",null,null,null,68.755588559063995,null,null,0,17513.07148915136,null,1,17513.07148915136,null,null,{"$f":"IF(Q688=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q688,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q688,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U688,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17513.07148915136,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",17513.07148915136,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008783",null,"Passive (Below Ground)","Mains - Gowan Street Mareeba - MWWL1467",null,null,null,68.755588559063995,null,null,0,9851.1027126476401,null,1,9851.1027126476401,null,null,{"$f":"IF(Q689=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q689,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q689,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U689,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9851.1027126476401,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9851.1027126476401,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008860",null,"Passive (Below Ground)","Mains - Martin Tenni Drive Mareeba - MWWL1482",null,null,null,64.055248534553996,null,null,0,16315.8249438491,null,1,16315.8249438491,null,null,{"$f":"IF(Q690=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q690,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q690,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U690,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16315.8249438491,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16315.8249438491,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008860",null,"Passive (Below Ground)","Mains - Martin Tenni Drive Mareeba - MWWL1482",null,null,null,64.055248534553996,null,null,0,9177.6515309151182,null,1,9177.6515309151182,null,null,{"$f":"IF(Q691=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q691,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q691,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U691,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9177.6515309151182,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9177.6515309151182,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008861",null,"Passive (Below Ground)","Mains - Martin Tenni Drive Mareeba - MWWL1477",null,null,null,66.621071216619995,null,null,0,16969.378160412816,null,1,16969.378160412816,null,null,{"$f":"IF(Q692=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q692,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q692,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U692,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16969.378160412816,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16969.378160412816,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008861",null,"Passive (Below Ground)","Mains - Martin Tenni Drive Mareeba - MWWL1477",null,null,null,66.621071216619995,null,null,0,9545.2752152322082,null,1,9545.2752152322082,null,null,{"$f":"IF(Q693=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q693,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q693,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U693,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9545.2752152322082,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9545.2752152322082,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008862",null,"Passive (Below Ground)","Mains - Martin Tenni Drive Mareeba - MWWL1483",null,null,null,80.003924912979997,null,null,0,20378.190133738713,null,1,20378.190133738713,null,null,{"$f":"IF(Q694=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q694,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q694,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U694,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20378.190133738713,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",20378.190133738713,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008862",null,"Passive (Below Ground)","Mains - Martin Tenni Drive Mareeba - MWWL1483",null,null,null,80.003924912979997,null,null,0,11462.731950228024,null,1,11462.731950228024,null,null,{"$f":"IF(Q695=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q695,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q695,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U695,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11462.731950228024,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11462.731950228024,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008863",null,"Passive (Below Ground)","Mains - Martin Tenni Drive Mareeba - MWWL1476",null,null,null,87.329401899562001,null,null,0,22244.098125318706,null,1,22244.098125318706,null,null,{"$f":"IF(Q696=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q696,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q696,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U696,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22244.098125318706,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",22244.098125318706,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008863",null,"Passive (Below Ground)","Mains - Martin Tenni Drive Mareeba - MWWL1476",null,null,null,87.329401899562001,null,null,0,12512.305195491772,null,1,12512.305195491772,null,null,{"$f":"IF(Q697=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q697,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q697,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U697,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12512.305195491772,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",12512.305195491772,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008883",null,"Passive (Below Ground)","Mains - Mciver Road Mareeba - MWWL1446",null,null,null,100.30976742192,null,null,0,25550.390371702262,null,1,25550.390371702262,null,null,{"$f":"IF(Q698=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q698,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q698,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U698,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25550.390371702262,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",25550.390371702262,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008883",null,"Passive (Below Ground)","Mains - Mciver Road Mareeba - MWWL1446",null,null,null,100.30976742192,null,null,0,14372.094584082521,null,1,14372.094584082521,null,null,{"$f":"IF(Q699=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q699,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q699,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U699,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14372.094584082521,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14372.094584082521,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008893",null,"Passive (Below Ground)","Mains - Middlemiss Street Mareeba - MWWL1149",null,null,null,83.915093481330999,null,null,0,45911.175111666089,null,1,45911.175111666089,null,null,{"$f":"IF(Q700=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q700,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q700,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U700,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45911.175111666089,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",45911.175111666089,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008893",null,"Passive (Below Ground)","Mains - Middlemiss Street Mareeba - MWWL1149",null,null,null,83.915093481330999,null,null,0,40713.68358959067,null,1,40713.68358959067,null,null,{"$f":"IF(Q701=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q701,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q701,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U701,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40713.68358959067,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",40713.68358959067,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008911",null,"Passive (Below Ground)","Mains - Owens Street Mareeba - MWWL1449",null,null,null,91.299121389153001,null,null,0,23255.244748743542,null,1,23255.244748743542,null,null,{"$f":"IF(Q702=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q702,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q702,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U702,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23255.244748743542,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",23255.244748743542,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008911",null,"Passive (Below Ground)","Mains - Owens Street Mareeba - MWWL1449",null,null,null,91.299121389153001,null,null,0,13081.075171168242,null,1,13081.075171168242,null,null,{"$f":"IF(Q703=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q703,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q703,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U703,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13081.075171168242,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13081.075171168242,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008912",null,"Passive (Below Ground)","Mains - Owens Street Mareeba - MWWL1450",null,null,null,93.439301560355005,null,null,0,23800.380484229634,null,1,23800.380484229634,null,null,{"$f":"IF(Q704=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q704,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q704,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U704,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23800.380484229634,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",23800.380484229634,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008912",null,"Passive (Below Ground)","Mains - Owens Street Mareeba - MWWL1450",null,null,null,93.439301560355005,null,null,0,13387.714022379172,null,1,13387.714022379172,null,null,{"$f":"IF(Q705=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q705,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q705,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U705,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13387.714022379172,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13387.714022379172,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008913",null,"Passive (Below Ground)","Mains - Owens Street Mareeba - MWWL1448",null,null,null,98.995198817920993,null,null,0,25215.550187482888,null,1,25215.550187482888,null,null,{"$f":"IF(Q706=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q706,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q706,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U706,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25215.550187482888,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",25215.550187482888,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008913",null,"Passive (Below Ground)","Mains - Owens Street Mareeba - MWWL1448",null,null,null,98.995198817920993,null,null,0,14183.746980459126,null,1,14183.746980459126,null,null,{"$f":"IF(Q707=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q707,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q707,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U707,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14183.746980459126,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14183.746980459126,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008916",null,"Passive (Below Ground)","Mains - Owens Street Mareeba - MWWL1447",null,null,null,100.14693997588,null,null,0,25508.915798323476,null,1,25508.915798323476,null,null,{"$f":"IF(Q708=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q708,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q708,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U708,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25508.915798323476,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",25508.915798323476,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008916",null,"Passive (Below Ground)","Mains - Owens Street Mareeba - MWWL1447",null,null,null,100.14693997588,null,null,0,14348.765136556955,null,1,14348.765136556955,null,null,{"$f":"IF(Q709=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q709,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q709,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U709,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14348.765136556955,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14348.765136556955,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008980",null,"Passive (Below Ground)","Mains - Thora Cleland Drive Mareeba - MWWL1468",null,null,null,53.422154978507002,null,null,0,13607.417794691813,null,1,13607.417794691813,null,null,{"$f":"IF(Q710=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q710,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q710,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U710,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13607.417794691813,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13607.417794691813,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008980",null,"Passive (Below Ground)","Mains - Thora Cleland Drive Mareeba - MWWL1468",null,null,null,53.422154978507002,null,null,0,7654.1725095141446,null,1,7654.1725095141446,null,null,{"$f":"IF(Q711=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q711,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q711,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U711,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7654.1725095141446,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7654.1725095141446,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008981",null,"Passive (Below Ground)","Mains - Thora Cleland Drive Mareeba - MWWL1469",null,null,null,63.960044008541999,null,null,0,16291.574934430495,null,1,16291.574934430495,null,null,{"$f":"IF(Q712=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q712,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q712,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U712,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16291.574934430495,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",16291.574934430495,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008981",null,"Passive (Below Ground)","Mains - Thora Cleland Drive Mareeba - MWWL1469",null,null,null,63.960044008541999,null,null,0,9164.0109006171533,null,1,9164.0109006171533,null,null,{"$f":"IF(Q713=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q713,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q713,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U713,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9164.0109006171533,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9164.0109006171533,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008982",null,"Passive (Below Ground)","Mains - Thora Cleland Drive Mareeba - MWWL1470",null,null,null,68.090868902137998,null,null,0,17343.757501503813,null,1,17343.757501503813,null,null,{"$f":"IF(Q714=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q714,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q714,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U714,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17343.757501503813,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",17343.757501503813,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008982",null,"Passive (Below Ground)","Mains - Thora Cleland Drive Mareeba - MWWL1470",null,null,null,68.090868902137998,null,null,0,9755.863594595894,null,1,9755.863594595894,null,null,{"$f":"IF(Q715=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q715,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q715,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U715,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9755.863594595894,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",9755.863594595894,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008983",null,"Passive (Below Ground)","Mains - Thora Cleland Drive Mareeba - MWWL1464",null,null,null,73.192729876887,null,null,0,18643.277407463687,null,1,18643.277407463687,null,null,{"$f":"IF(Q716=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q716,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q716,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U716,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18643.277407463687,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",18643.277407463687,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008983",null,"Passive (Below Ground)","Mains - Thora Cleland Drive Mareeba - MWWL1464",null,null,null,73.192729876887,null,null,0,10486.843541698323,null,1,10486.843541698323,null,null,{"$f":"IF(Q717=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q717,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q717,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U717,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10486.843541698323,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10486.843541698323,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008984",null,"Passive (Below Ground)","Mains - Thora Cleland Drive Mareeba - MWWL1471",null,null,null,76.025768503883995,null,null,0,19364.894501374594,null,1,19364.894501374594,null,null,{"$f":"IF(Q718=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q718,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q718,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U718,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19364.894501374594,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",19364.894501374594,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SW-008984",null,"Passive (Below Ground)","Mains - Thora Cleland Drive Mareeba - MWWL1471",null,null,null,76.025768503883995,null,null,0,10892.753157023208,null,1,10892.753157023208,null,null,{"$f":"IF(Q719=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q719,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q719,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U719,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10892.753157023208,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",10892.753157023208,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q720=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q720,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q720,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U720,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q721=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q721,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q721,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U721,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N722=\"\",1,VLOOKUP(N722,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(M722=\"\",\"\",M722*O722)","v":""},null,null,{"$f":"IF(Q722=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q722,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q722,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(S722=\"\",0,S722*10000*R722)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U722,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P722+T722)*V722,0)","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(X722=\"y\",BC$14,IF(AND(X722>0,X722<=1),X722*BC$14,\"\"))","v":""},{"$f":"IF(Y722=\"y\",BD$14,IF(AND(Y722>0,Y722<=1),Y722*BD$14,\"\"))","v":""},{"$f":"IF(Z722=\"y\",BE$14,IF(AND(Z722>0,Z722<=1),Z722*BE$14,\"\"))","v":""},{"$f":"IF(AA722=\"y\",BF$14,IF(AND(AA722>0,AA722<=1),AA722*BF$14,\"\"))","v":""},{"$f":"IF(AB722=\"y\",BG$14,IF(AND(AB722>0,AB722<=1),AB722*BG$14,\"\"))","v":""},{"$f":"IF(AC722=\"y\",BH$14,IF(AND(AC722>0,AC722<=1),AC722*BH$14,\"\"))","v":""},{"$f":"IF(AD722=\"y\",BI$14,IF(AND(AD722>0,AD722<=1),AD722*BI$14,\"\"))","v":""},{"$f":"IF(AE722=\"y\",BJ$14,IF(AND(AE722>0,AE722<=1),AE722*BJ$14,\"\"))","v":""},{"$f":"IF(AF722=\"y\",BK$14,IF(AND(AF722>0,AF722<=1),AF722*BK$14,\"\"))","v":""},{"$f":"IF(AG722=\"y\",BL$14,IF(AND(AG722>0,AG722<=1),AG722*BL$14,\"\"))","v":""},{"$f":"IF(AH722=\"y\",BM$14,IF(AND(AH722>0,AH722<=1),AH722*BM$14,\"\"))","v":""},{"$f":"IF(AI722=\"y\",BN$14,IF(AND(AI722>0,AI722<=1),AI722*BN$14,\"\"))","v":""},{"$f":"IF(AJ722=\"y\",BO$14,IF(AND(AJ722>0,AJ722<=1),AJ722*BO$14,\"\"))","v":""},{"$f":"IF(AK722=\"y\",BP$14,IF(AND(AK722>0,AK722<=1),AK722*BP$14,\"\"))","v":""},{"$f":"IF(AL722=\"y\",BQ$14,IF(AND(AL722>0,AL722<=1),AL722*BQ$14,\"\"))","v":""},{"$f":"IF(AM722=\"y\",BR$14,IF(AND(AM722>0,AM722<=1),AM722*BR$14,\"\"))","v":""},{"$f":"IF(AN722=\"y\",BS$14,IF(AND(AN722>0,AN722<=1),AN722*BS$14,\"\"))","v":""},{"$f":"IF(AO722=\"y\",BT$14,IF(AND(AO722>0,AO722<=1),AO722*BT$14,\"\"))","v":""},{"$f":"IF(AP722=\"y\",BU$14,IF(AND(AP722>0,AP722<=1),AP722*BU$14,\"\"))","v":""},{"$f":"IF(AQ722=\"y\",BV$14,IF(AND(AQ722>0,AQ722<=1),AQ722*BV$14,\"\"))","v":""},{"$f":"IF(AR722=\"y\",BW$14,IF(AND(AR722>0,AR722<=1),AR722*BW$14,\"\"))","v":""},{"$f":"IF(AS722=\"y\",BX$14,IF(AND(AS722>0,AS722<=1),AS722*BX$14,\"\"))","v":""},{"$f":"IF(AT722=\"y\",BY$14,IF(AND(AT722>0,AT722<=1),AT722*BY$14,\"\"))","v":""},{"$f":"IF(AU722=\"y\",BZ$14,IF(AND(AU722>0,AU722<=1),AU722*BZ$14,\"\"))","v":""},{"$f":"IF(AV722=\"y\",CA$14,IF(AND(AV722>0,AV722<=1),AV722*CA$14,\"\"))","v":""},{"$f":"IF(AW722=\"y\",CB$14,IF(AND(AW722>0,AW722<=1),AW722*CB$14,\"\"))","v":""},{"$f":"IF(AX722=\"y\",CC$14,IF(AND(AX722>0,AX722<=1),AX722*CC$14,\"\"))","v":""},{"$f":"IF(AY722=\"y\",CD$14,IF(AND(AY722>0,AY722<=1),AY722*CD$14,\"\"))","v":""},{"$f":"IF(AZ722=\"y\",CE$14,IF(AND(AZ722>0,AZ722<=1),AZ722*CE$14,\"\"))","v":""},{"$f":"IF(BA722=\"y\",CF$14,IF(AND(BA722>0,BA722<=1),BA722*CF$14,\"\"))","v":""},{"$f":"SUM(BC722:CF722)","v":0},null,{"$f":"IF(BC722=\"\",\"\",(BC722/$CG722)*$W722)","v":""},{"$f":"IF(BD722=\"\",\"\",(BD722/$CG722)*$W722)","v":""},{"$f":"IF(BE722=\"\",\"\",(BE722/$CG722)*$W722)","v":""},{"$f":"IF(BF722=\"\",\"\",(BF722/$CG722)*$W722)","v":""},{"$f":"IF(BG722=\"\",\"\",(BG722/$CG722)*$W722)","v":""},{"$f":"IF(BH722=\"\",\"\",(BH722/$CG722)*$W722)","v":""},{"$f":"IF(BI722=\"\",\"\",(BI722/$CG722)*$W722)","v":""},{"$f":"IF(BJ722=\"\",\"\",(BJ722/$CG722)*$W722)","v":""},{"$f":"IF(BK722=\"\",\"\",(BK722/$CG722)*$W722)","v":""},{"$f":"IF(BL722=\"\",\"\",(BL722/$CG722)*$W722)","v":""},{"$f":"IF(BM722=\"\",\"\",(BM722/$CG722)*$W722)","v":""},{"$f":"IF(BN722=\"\",\"\",(BN722/$CG722)*$W722)","v":""},{"$f":"IF(BO722=\"\",\"\",(BO722/$CG722)*$W722)","v":""},{"$f":"IF(BP722=\"\",\"\",(BP722/$CG722)*$W722)","v":""},{"$f":"IF(BQ722=\"\",\"\",(BQ722/$CG722)*$W722)","v":""},{"$f":"IF(BR722=\"\",\"\",(BR722/$CG722)*$W722)","v":""},{"$f":"IF(BS722=\"\",\"\",(BS722/$CG722)*$W722)","v":""},{"$f":"IF(BT722=\"\",\"\",(BT722/$CG722)*$W722)","v":""},{"$f":"IF(BU722=\"\",\"\",(BU722/$CG722)*$W722)","v":""},{"$f":"IF(BV722=\"\",\"\",(BV722/$CG722)*$W722)","v":""},{"$f":"IF(BW722=\"\",\"\",(BW722/$CG722)*$W722)","v":""},{"$f":"IF(BX722=\"\",\"\",(BX722/$CG722)*$W722)","v":""},{"$f":"IF(BY722=\"\",\"\",(BY722/$CG722)*$W722)","v":""},{"$f":"IF(BZ722=\"\",\"\",(BZ722/$CG722)*$W722)","v":""},{"$f":"IF(CA722=\"\",\"\",(CA722/$CG722)*$W722)","v":""},{"$f":"IF(CB722=\"\",\"\",(CB722/$CG722)*$W722)","v":""},{"$f":"IF(CC722=\"\",\"\",(CC722/$CG722)*$W722)","v":""},{"$f":"IF(CD722=\"\",\"\",(CD722/$CG722)*$W722)","v":""},{"$f":"IF(CE722=\"\",\"\",(CE722/$CG722)*$W722)","v":""},{"$f":"IF(CF722=\"\",\"\",(CF722/$CG722)*$W722)","v":""},{"$f":"IF(SUM(CI722:DL722)=W722,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q723=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q723,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q723,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U723,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q724=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q724,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q724,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U724,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q725=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q725,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q725,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U725,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q726=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q726,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q726,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U726,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q727=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q727,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q727,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U727,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q728=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q728,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q728,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U728,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q729=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q729,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q729,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U729,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q730=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q730,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q730,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U730,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q731=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q731,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q731,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U731,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q732=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q732,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q732,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U732,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q733=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q733,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q733,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U733,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q734=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q734,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q734,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U734,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q735=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q735,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q735,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U735,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q736=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q736,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q736,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U736,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q737=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q737,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q737,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U737,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q738=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q738,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q738,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U738,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q739=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q739,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q739,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U739,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q740=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q740,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q740,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U740,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q741=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q741,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q741,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U741,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q742=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q742,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q742,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U742,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q743=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q743,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q743,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U743,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q744=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q744,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q744,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U744,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q745=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q745,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q745,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U745,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q746=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q746,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q746,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U746,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q747=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q747,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q747,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U747,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q748=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q748,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q748,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U748,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q749=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q749,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q749,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U749,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q750=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q750,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q750,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U750,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q751=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q751,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q751,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U751,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q752=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q752,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q752,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U752,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q753=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q753,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q753,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U753,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q754=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q754,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q754,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U754,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q755=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q755,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q755,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U755,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q756=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q756,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q756,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U756,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q757=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q757,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q757,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U757,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q758=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q758,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q758,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U758,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q759=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q759,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q759,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U759,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q760=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q760,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q760,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U760,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q761=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q761,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q761,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U761,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q762=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q762,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q762,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U762,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q763=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q763,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q763,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U763,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q764=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q764,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q764,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U764,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q765=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q765,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q765,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U765,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q766=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q766,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q766,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U766,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q767=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q767,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q767,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U767,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q768=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q768,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q768,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U768,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q769=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q769,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q769,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U769,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q770=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q770,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q770,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U770,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q771=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q771,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q771,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U771,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q772=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q772,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q772,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U772,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q773=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q773,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q773,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U773,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q774=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q774,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q774,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U774,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q775=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q775,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q775,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U775,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q776=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q776,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q776,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U776,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q777=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q777,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q777,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U777,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q778=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q778,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q778,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U778,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q779=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q779,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q779,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U779,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q780=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q780,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q780,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U780,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q781=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q781,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q781,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U781,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q782=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q782,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q782,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U782,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q783=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q783,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q783,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U783,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q784=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q784,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q784,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U784,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q785=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q785,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q785,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U785,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N786=\"\",1,VLOOKUP(N786,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(M786=\"\",\"\",M786*O786)","v":""},null,null,{"$f":"IF(Q786=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q786,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q786,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(S786=\"\",0,S786*10000*R786)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U786,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P786+T786)*V786,0)","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(X786=\"y\",BC$14,IF(AND(X786>0,X786<=1),X786*BC$14,\"\"))","v":""},{"$f":"IF(Y786=\"y\",BD$14,IF(AND(Y786>0,Y786<=1),Y786*BD$14,\"\"))","v":""},{"$f":"IF(Z786=\"y\",BE$14,IF(AND(Z786>0,Z786<=1),Z786*BE$14,\"\"))","v":""},{"$f":"IF(AA786=\"y\",BF$14,IF(AND(AA786>0,AA786<=1),AA786*BF$14,\"\"))","v":""},{"$f":"IF(AB786=\"y\",BG$14,IF(AND(AB786>0,AB786<=1),AB786*BG$14,\"\"))","v":""},{"$f":"IF(AC786=\"y\",BH$14,IF(AND(AC786>0,AC786<=1),AC786*BH$14,\"\"))","v":""},{"$f":"IF(AD786=\"y\",BI$14,IF(AND(AD786>0,AD786<=1),AD786*BI$14,\"\"))","v":""},{"$f":"IF(AE786=\"y\",BJ$14,IF(AND(AE786>0,AE786<=1),AE786*BJ$14,\"\"))","v":""},{"$f":"IF(AF786=\"y\",BK$14,IF(AND(AF786>0,AF786<=1),AF786*BK$14,\"\"))","v":""},{"$f":"IF(AG786=\"y\",BL$14,IF(AND(AG786>0,AG786<=1),AG786*BL$14,\"\"))","v":""},{"$f":"IF(AH786=\"y\",BM$14,IF(AND(AH786>0,AH786<=1),AH786*BM$14,\"\"))","v":""},{"$f":"IF(AI786=\"y\",BN$14,IF(AND(AI786>0,AI786<=1),AI786*BN$14,\"\"))","v":""},{"$f":"IF(AJ786=\"y\",BO$14,IF(AND(AJ786>0,AJ786<=1),AJ786*BO$14,\"\"))","v":""},{"$f":"IF(AK786=\"y\",BP$14,IF(AND(AK786>0,AK786<=1),AK786*BP$14,\"\"))","v":""},{"$f":"IF(AL786=\"y\",BQ$14,IF(AND(AL786>0,AL786<=1),AL786*BQ$14,\"\"))","v":""},{"$f":"IF(AM786=\"y\",BR$14,IF(AND(AM786>0,AM786<=1),AM786*BR$14,\"\"))","v":""},{"$f":"IF(AN786=\"y\",BS$14,IF(AND(AN786>0,AN786<=1),AN786*BS$14,\"\"))","v":""},{"$f":"IF(AO786=\"y\",BT$14,IF(AND(AO786>0,AO786<=1),AO786*BT$14,\"\"))","v":""},{"$f":"IF(AP786=\"y\",BU$14,IF(AND(AP786>0,AP786<=1),AP786*BU$14,\"\"))","v":""},{"$f":"IF(AQ786=\"y\",BV$14,IF(AND(AQ786>0,AQ786<=1),AQ786*BV$14,\"\"))","v":""},{"$f":"IF(AR786=\"y\",BW$14,IF(AND(AR786>0,AR786<=1),AR786*BW$14,\"\"))","v":""},{"$f":"IF(AS786=\"y\",BX$14,IF(AND(AS786>0,AS786<=1),AS786*BX$14,\"\"))","v":""},{"$f":"IF(AT786=\"y\",BY$14,IF(AND(AT786>0,AT786<=1),AT786*BY$14,\"\"))","v":""},{"$f":"IF(AU786=\"y\",BZ$14,IF(AND(AU786>0,AU786<=1),AU786*BZ$14,\"\"))","v":""},{"$f":"IF(AV786=\"y\",CA$14,IF(AND(AV786>0,AV786<=1),AV786*CA$14,\"\"))","v":""},{"$f":"IF(AW786=\"y\",CB$14,IF(AND(AW786>0,AW786<=1),AW786*CB$14,\"\"))","v":""},{"$f":"IF(AX786=\"y\",CC$14,IF(AND(AX786>0,AX786<=1),AX786*CC$14,\"\"))","v":""},{"$f":"IF(AY786=\"y\",CD$14,IF(AND(AY786>0,AY786<=1),AY786*CD$14,\"\"))","v":""},{"$f":"IF(AZ786=\"y\",CE$14,IF(AND(AZ786>0,AZ786<=1),AZ786*CE$14,\"\"))","v":""},{"$f":"IF(BA786=\"y\",CF$14,IF(AND(BA786>0,BA786<=1),BA786*CF$14,\"\"))","v":""},{"$f":"SUM(BC786:CF786)","v":0},null,{"$f":"IF(BC786=\"\",\"\",(BC786/$CG786)*$W786)","v":""},{"$f":"IF(BD786=\"\",\"\",(BD786/$CG786)*$W786)","v":""},{"$f":"IF(BE786=\"\",\"\",(BE786/$CG786)*$W786)","v":""},{"$f":"IF(BF786=\"\",\"\",(BF786/$CG786)*$W786)","v":""},{"$f":"IF(BG786=\"\",\"\",(BG786/$CG786)*$W786)","v":""},{"$f":"IF(BH786=\"\",\"\",(BH786/$CG786)*$W786)","v":""},{"$f":"IF(BI786=\"\",\"\",(BI786/$CG786)*$W786)","v":""},{"$f":"IF(BJ786=\"\",\"\",(BJ786/$CG786)*$W786)","v":""},{"$f":"IF(BK786=\"\",\"\",(BK786/$CG786)*$W786)","v":""},{"$f":"IF(BL786=\"\",\"\",(BL786/$CG786)*$W786)","v":""},{"$f":"IF(BM786=\"\",\"\",(BM786/$CG786)*$W786)","v":""},{"$f":"IF(BN786=\"\",\"\",(BN786/$CG786)*$W786)","v":""},{"$f":"IF(BO786=\"\",\"\",(BO786/$CG786)*$W786)","v":""},{"$f":"IF(BP786=\"\",\"\",(BP786/$CG786)*$W786)","v":""},{"$f":"IF(BQ786=\"\",\"\",(BQ786/$CG786)*$W786)","v":""},{"$f":"IF(BR786=\"\",\"\",(BR786/$CG786)*$W786)","v":""},{"$f":"IF(BS786=\"\",\"\",(BS786/$CG786)*$W786)","v":""},{"$f":"IF(BT786=\"\",\"\",(BT786/$CG786)*$W786)","v":""},{"$f":"IF(BU786=\"\",\"\",(BU786/$CG786)*$W786)","v":""},{"$f":"IF(BV786=\"\",\"\",(BV786/$CG786)*$W786)","v":""},{"$f":"IF(BW786=\"\",\"\",(BW786/$CG786)*$W786)","v":""},{"$f":"IF(BX786=\"\",\"\",(BX786/$CG786)*$W786)","v":""},{"$f":"IF(BY786=\"\",\"\",(BY786/$CG786)*$W786)","v":""},{"$f":"IF(BZ786=\"\",\"\",(BZ786/$CG786)*$W786)","v":""},{"$f":"IF(CA786=\"\",\"\",(CA786/$CG786)*$W786)","v":""},{"$f":"IF(CB786=\"\",\"\",(CB786/$CG786)*$W786)","v":""},{"$f":"IF(CC786=\"\",\"\",(CC786/$CG786)*$W786)","v":""},{"$f":"IF(CD786=\"\",\"\",(CD786/$CG786)*$W786)","v":""},{"$f":"IF(CE786=\"\",\"\",(CE786/$CG786)*$W786)","v":""},{"$f":"IF(CF786=\"\",\"\",(CF786/$CG786)*$W786)","v":""},{"$f":"IF(SUM(CI786:DL786)=W786,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q787=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q787,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q787,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U787,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q788=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q788,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q788,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U788,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q789=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q789,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q789,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U789,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q790=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q790,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q790,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U790,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q791=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q791,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q791,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U791,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"",null,null,{"$f":"IF(Q792=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q792,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q792,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U792,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"Exist Trunk Assets - Transport","index":7,"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],[10,9,10,13],[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,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Transport"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand Road Transport'!$C8","v":"CHILLAGOE"},{"$f":"'Catchment Demand Road Transport'!$C9","v":"DIMBULAH"},{"$f":"'Catchment Demand Road Transport'!$C10","v":"KURANDA"},{"$f":"'Catchment Demand Road Transport'!$C11","v":"MAREEBA"},{"$f":"'Catchment Demand Road Transport'!$C12","v":0},{"$f":"'Catchment Demand Road Transport'!$C13","v":0},{"$f":"'Catchment Demand Road Transport'!$C14","v":0},{"$f":"'Catchment Demand Road Transport'!$C15","v":0},{"$f":"'Catchment Demand Road Transport'!$C16","v":0},{"$f":"'Catchment Demand Road Transport'!$C17","v":0},{"$f":"'Catchment Demand Road Transport'!$C18","v":0},{"$f":"'Catchment Demand Road Transport'!$C19","v":0},{"$f":"'Catchment Demand Road Transport'!$C20","v":0},{"$f":"'Catchment Demand Road Transport'!$C21","v":0},{"$f":"'Catchment Demand Road Transport'!$C22","v":0},{"$f":"'Catchment Demand Road Transport'!$C23","v":0},{"$f":"'Catchment Demand Road Transport'!$C24","v":0},{"$f":"'Catchment Demand Road Transport'!$C25","v":0},{"$f":"'Catchment Demand Road Transport'!$C26","v":0},{"$f":"'Catchment Demand Road Transport'!$C27","v":0},{"$f":"'Catchment Demand Road Transport'!$C28","v":0},{"$f":"'Catchment Demand Road Transport'!$C29","v":0},{"$f":"'Catchment Demand Road Transport'!$C30","v":0},{"$f":"'Catchment Demand Road Transport'!$C31","v":0},{"$f":"'Catchment Demand Road Transport'!$C32","v":0},{"$f":"'Catchment Demand Road Transport'!$C33","v":0},{"$f":"'Catchment Demand Road Transport'!$C34","v":0},{"$f":"'Catchment Demand Road Transport'!$C35","v":0},{"$f":"'Catchment Demand Road Transport'!$C36","v":0},{"$f":"'Catchment Demand Road Transport'!$C37","v":0},null,{"$f":"V11","v":"CHILLAGOE"},{"$f":"W11","v":"DIMBULAH"},"KURANDA","MAREEBA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"V11","v":"CHILLAGOE"},{"$f":"W11","v":"DIMBULAH"},"KURANDA","MAREEBA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Hiercahy/name","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Replacement Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,5,FALSE),\"\")","v":1238},{"$f":"IFERROR(VLOOKUP(W11,Roadcatch,5,FALSE),\"\")","v":2568},{"$f":"IFERROR(VLOOKUP(X11,Roadcatch,5,FALSE),\"\")","v":12253},{"$f":"IFERROR(VLOOKUP(Y11,Roadcatch,5,FALSE),\"\")","v":55758},{"$f":"IFERROR(VLOOKUP(Z11,Parkscatch,5,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(AA11,Roadcatch,6,FALSE),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"V14","v":1238},{"$f":"W14","v":2568},12253,55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CG15:CG401)","v":0},0,5882789.4265544601,16563768.110870559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RD-027453",null,null,"Anzac Avenue - 1 - Mareeba",null,null,null,null,{"$f":"IF(G15=RoadTYPE1,VLOOKUP(I15,Roadunitrates1,2,FALSE),IF(G15=ROADTYPE2,VLOOKUP(I15,Roadunitrates2,2,FALSE),0))","v":0},10381.32517830912,null,{"$f":"IF(L15=\"\",1,VLOOKUP(L15,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(K15=\"\",\"\",K15*M15)","v":10381.32517830912},null,null,{"$f":"IF(O15=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O15,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O15,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(Q15=\"\",0,Q15*10000*P15)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S15,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N15+R15)*T15,0)","v":10381.32517830912},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V15=\"y\",BA$14,IF(AND(V15>0,V15<=1),V15*BA$14,\"\"))","v":""},{"$f":"IF(W15=\"y\",BB$14,IF(AND(W15>0,W15<=1),W15*BB$14,\"\"))","v":""},"",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA15:CD15)","v":55758},null,{"$f":"IF(BA15=\"\",\"\",(BA15/$CE15)*$U15)","v":""},"","",10381.32517830912,"","","","","","","","","","","","",{"$f":"IF(BQ15=\"\",\"\",(BQ15/$CE15)*$U15)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CG15:DJ15)=U15,\"\",\"ERROR\")","v":""},null,"Mareeba"]
[null,"RD-000158",null,null,"Anzac Avenue - 20 - Mareeba",null,null,null,null,0,16267.834365300001,null,1,{"$f":"IF(K16=\"\",\"\",K16*M16)","v":16267.834365300001},null,null,{"$f":"IF(O16=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O16,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O16,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(Q16=\"\",0,Q16*10000*P16)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N16+R16)*T16,0)","v":16267.834365300001},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V16=\"y\",BA$14,IF(AND(V16>0,V16<=1),V16*BA$14,\"\"))","v":""},"","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA16:CD16)","v":55758},null,"","","",16267.834365300001,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG16:DJ16)=U16,\"\",\"ERROR\")","v":""},null,"Mareeba"]
[null,"RD-000157",null,null,"Anzac Avenue - 21 - Mareeba",null,null,null,null,0,54436.8217389696,null,1,54436.8217389696,null,null,{"$f":"IF(O17=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O17,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O17,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54436.8217389696,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA17:CD17)","v":55758},null,"","","",54436.8217389696,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG17:DJ17)=U17,\"\",\"ERROR\")","v":""},null,"Mareeba"]
[null,"RD-000174",null,null,"Anzac Avenue - 2 - Mareeba",null,null,null,null,0,102980.68058194559,null,1,102980.68058194559,null,null,{"$f":"IF(O18=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O18,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O18,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},102980.68058194559,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA18:CD18)","v":55758},null,"","","",102980.68058194559,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG18:DJ18)=U18,\"\",\"ERROR\")","v":""},null,"Mareeba"]
[null,"RD-000159",null,null,"Anzac Avenue - 3 - Mareeba",null,null,null,null,0,89548.417897343999,null,1,89548.417897343999,null,null,{"$f":"IF(O19=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O19,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O19,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},89548.417897343999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",89548.417897343999,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000160",null,null,"Anzac Avenue - 4 - Mareeba",null,null,null,null,0,133874.8847565293,null,1,133874.8847565293,null,null,{"$f":"IF(O20=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O20,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O20,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},133874.8847565293,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",133874.8847565293,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000161",null,null,"Anzac Avenue - 5 - Mareeba",null,null,null,null,0,52410.699030473283,null,1,52410.699030473283,null,null,{"$f":"IF(O21=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O21,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O21,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},52410.699030473283,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",52410.699030473283,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000162",null,null,"Anzac Avenue - 6 - Mareeba",null,null,null,null,0,53132.061285757445,null,1,53132.061285757445,null,null,{"$f":"IF(O22=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O22,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O22,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53132.061285757445,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",53132.061285757445,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000163",null,null,"Anzac Avenue - 7 - Mareeba",null,null,null,null,0,70363.913090864415,null,1,70363.913090864415,null,null,{"$f":"IF(O23=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O23,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O23,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},70363.913090864415,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AT23=\"y\",BY$14,IF(AND(AT23>0,AT23<=1),AT23*BY$14,\"\"))","v":""},"","","","","",55758,null,"","","",70363.913090864415,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000164",null,null,"Anzac Avenue - 8 - Mareeba",null,null,null,null,0,49158.350241562795,null,1,49158.350241562795,null,null,{"$f":"IF(O24=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O24,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O24,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49158.350241562795,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","",{"$f":"IF(AL24=\"y\",BQ$14,IF(AND(AL24>0,AL24<=1),AL24*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","",55758,null,"","","",49158.350241562795,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-030493",null,null,"Anzac Avenue -",null,null,null,null,0,88662.103475964992,null,1,88662.103475964992,null,null,{"$f":"IF(O25=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O25,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O25,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},88662.103475964992,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",88662.103475964992,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000165",null,null,"Anzac Avenue - 10 - Mareeba",null,null,null,null,0,83663.148164400001,null,1,83663.148164400001,null,null,{"$f":"IF(O26=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O26,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O26,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},83663.148164400001,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",83663.148164400001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000166",null,null,"Anzac Avenue - 11 - Mareeba",null,null,null,null,0,55041.055586823597,null,1,55041.055586823597,null,null,{"$f":"IF(O27=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O27,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O27,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55041.055586823597,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",55041.055586823597,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000167",null,null,"Anzac Avenue - 12 - Mareeba",null,null,null,null,0,46433.047231241995,null,1,46433.047231241995,null,null,{"$f":"IF(O28=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O28,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O28,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46433.047231241995,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",46433.047231241995,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000168",null,null,"Anzac Avenue - 13 - Mareeba",null,null,null,null,0,158761.8825638328,null,1,158761.8825638328,null,null,{"$f":"IF(O29=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O29,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O29,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},158761.8825638328,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",158761.8825638328,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000169",null,null,"Anzac Avenue - 14 - Mareeba",null,null,null,null,0,16417.209947846401,null,1,16417.209947846401,null,null,{"$f":"IF(O30=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O30,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O30,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16417.209947846401,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",16417.209947846401,"","","","","","","","","","","",{"$f":"IF(BP30=\"\",\"\",(BP30/$CE30)*$U30)","v":""},"","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000170",null,null,"Anzac Avenue - 15 - Mareeba",null,null,null,null,0,28631.388482928,null,1,28631.388482928,null,null,{"$f":"IF(O31=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O31,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O31,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28631.388482928,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,{"$f":"IF(BA31=\"\",\"\",(BA31/$CE31)*$U31)","v":""},"","",28631.388482928,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004489",null,null,"Rob Veivers Drive - 3 - Kuranda",null,null,null,null,0,117042.19504724999,null,1,117042.19504724999,null,null,{"$f":"IF(O32=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O32,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O32,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},117042.19504724999,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V32=\"y\",BA$14,IF(AND(V32>0,V32<=1),V32*BA$14,\"\"))","v":""},"",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",117042.19504724999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000171",null,null,"Anzac Avenue - 16 - Mareeba",null,null,null,null,0,88961.81421481201,null,1,88961.81421481201,null,null,{"$f":"IF(O33=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O33,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O33,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},88961.81421481201,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",88961.81421481201,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000172",null,null,"Anzac Avenue - 17 - Mareeba",null,null,null,null,0,46498.11856870319,null,1,46498.11856870319,null,null,{"$f":"IF(O34=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O34,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O34,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46498.11856870319,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",46498.11856870319,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000173",null,null,"Anzac Avenue - 18 - Mareeba",null,null,null,null,0,29320.888221248399,null,1,29320.888221248399,null,null,{"$f":"IF(O35=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O35,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O35,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29320.888221248399,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",29320.888221248399,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-017896",null,null,"Anzac Avenue - 19 - Mareeba",null,null,null,null,0,41212.915553627994,null,1,41212.915553627994,null,null,{"$f":"IF(O36=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O36,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O36,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41212.915553627994,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",41212.915553627994,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000349",null,null,"Barron Falls Road - 1 - Kuranda",null,null,null,null,0,20079.155559456001,null,1,20079.155559456001,null,null,{"$f":"IF(O37=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O37,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O37,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20079.155559456001,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",20079.155559456001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-027512",null,null,"Barron Falls Road - 2 - Kuranda",null,null,null,null,0,10944.806631897602,null,1,10944.806631897602,null,null,{"$f":"IF(O38=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O38,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O38,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10944.806631897602,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",10944.806631897602,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-027513",null,null,"Barron Falls Road - 3 - Kuranda",null,null,null,null,0,4359.4590614399995,null,1,4359.4590614399995,null,null,{"$f":"IF(O39=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O39,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O39,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4359.4590614399995,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",4359.4590614399995,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-027514",null,null,"Barron Falls Road - 4 - Kuranda",null,null,null,null,0,9452.3330002752009,null,1,9452.3330002752009,null,null,{"$f":"IF(O40=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O40,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O40,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9452.3330002752009,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",9452.3330002752009,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000350",null,null,"Barron Falls Road - 5 - Kuranda",null,null,null,null,0,25679.938533795001,null,1,25679.938533795001,null,null,{"$f":"IF(O41=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O41,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O41,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25679.938533795001,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",25679.938533795001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000351",null,null,"Barron Falls Road - 6 - Kuranda",null,null,null,null,0,12991.027728861,null,1,12991.027728861,null,null,{"$f":"IF(O42=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O42,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O42,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12991.027728861,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",12991.027728861,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000352",null,null,"Barron Falls Road - 7 - Kuranda",null,null,null,null,0,44573.866160922007,null,1,44573.866160922007,null,null,{"$f":"IF(O43=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O43,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O43,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44573.866160922007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",44573.866160922007,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-027515",null,null,"Barron Falls Road - 8 - Kuranda",null,null,null,null,0,12967.787965481999,null,1,12967.787965481999,null,null,{"$f":"IF(O44=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O44,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O44,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12967.787965481999,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",12967.787965481999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000353",null,null,"Barron Falls Road - 9 - Kuranda",null,null,null,null,0,14408.65329498,null,1,14408.65329498,null,null,{"$f":"IF(O45=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O45,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O45,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14408.65329498,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",14408.65329498,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000354",null,null,"Barron Falls Road - 10 - Kuranda",null,null,null,null,0,67395.313799099997,null,1,67395.313799099997,null,null,{"$f":"IF(O46=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O46,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O46,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67395.313799099997,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",67395.313799099997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000355",null,null,"Barron Falls Road - 11 - Kuranda",null,null,null,null,0,26400.371198544002,null,1,26400.371198544002,null,null,{"$f":"IF(O47=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O47,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O47,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26400.371198544002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","",{"$f":"IF(AK47=\"y\",BP$14,IF(AND(AK47>0,AK47<=1),AK47*BP$14,\"\"))","v":""},"","","","","","","","","","","","","","",12253,null,"","",26400.371198544002,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD47=\"\",\"\",(CD47/$CE47)*$U47)","v":""},"",null,"Kuranda"]
[null,"RD-000356",null,null,"Barron Falls Road - 12 - Kuranda",null,null,null,null,0,43225.959884940006,null,1,43225.959884940006,null,null,{"$f":"IF(O48=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O48,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O48,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43225.959884940006,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V48=\"y\",BA$14,IF(AND(V48>0,V48<=1),V48*BA$14,\"\"))","v":""},"",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,{"$f":"IF(BA48=\"\",\"\",(BA48/$CE48)*$U48)","v":""},"",43225.959884940006,"","","","","","","","","","","","","",{"$f":"IF(BQ48=\"\",\"\",(BQ48/$CE48)*$U48)","v":""},"","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000357",null,null,"Barron Falls Road - 13 - Kuranda",null,null,null,null,0,11810.447749207799,null,1,11810.447749207799,null,null,{"$f":"IF(O49=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O49,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O49,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11810.447749207799,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",11810.447749207799,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000358",null,null,"Barron Falls Road - 14 - Kuranda",null,null,null,null,0,7566.8669562023997,null,1,7566.8669562023997,null,null,{"$f":"IF(O50=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O50,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O50,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7566.8669562023997,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",7566.8669562023997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000359",null,null,"Barron Falls Road - 15 - Kuranda",null,null,null,null,0,40344.229225944,null,1,40344.229225944,null,null,{"$f":"IF(O51=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O51,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O51,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40344.229225944,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",40344.229225944,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000360",null,null,"Barron Falls Road - 16 - Kuranda",null,null,null,null,0,45452.329216648192,null,1,45452.329216648192,null,null,{"$f":"IF(O52=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O52,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O52,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45452.329216648192,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",45452.329216648192,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000361",null,null,"Barron Falls Road - 17 - Kuranda",null,null,null,null,0,65508.245012725194,null,1,65508.245012725194,null,null,{"$f":"IF(O53=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O53,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O53,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},65508.245012725194,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",65508.245012725194,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000362",null,null,"Barron Falls Road - 18 - Kuranda",null,null,null,null,0,22552.507479902401,null,1,22552.507479902401,null,null,{"$f":"IF(O54=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O54,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O54,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22552.507479902401,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",22552.507479902401,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000363",null,null,"Barron Falls Road - 19 - Kuranda",null,null,null,null,0,83609.296023052812,null,1,83609.296023052812,null,null,{"$f":"IF(O55=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O55,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O55,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},83609.296023052812,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS55=\"y\",BX$14,IF(AND(AS55>0,AS55<=1),AS55*BX$14,\"\"))","v":""},"","","","","","",12253,null,"","",83609.296023052812,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000378",null,null,"Basalt Street - 1 - Mareeba",null,null,null,null,0,40352.755814990647,null,1,40352.755814990647,null,null,{"$f":"IF(O56=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O56,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O56,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40352.755814990647,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",40352.755814990647,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000379",null,null,"Basalt Street - 2 - Mareeba",null,null,null,null,0,90313.310633550471,null,1,90313.310633550471,null,null,{"$f":"IF(O57=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O57,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O57,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},90313.310633550471,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",90313.310633550471,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-030483",null,null,"Basalt Street - 3 - Mareeba",null,null,null,null,0,10306.039029909842,null,1,10306.039029909842,null,null,{"$f":"IF(O58=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O58,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O58,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10306.039029909842,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",10306.039029909842,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000380",null,null,"Basalt Street - 4 - Mareeba",null,null,null,null,0,19019.422349373599,null,1,19019.422349373599,null,null,{"$f":"IF(O59=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O59,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O59,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19019.422349373599,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",19019.422349373599,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000381",null,null,"Basalt Street - 5 - Mareeba",null,null,null,null,0,49491.400091918404,null,1,49491.400091918404,null,null,{"$f":"IF(O60=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O60,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O60,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49491.400091918404,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",49491.400091918404,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-027520",null,null,"Basalt Street - 6 - Mareeba",null,null,null,null,0,22573.663678288802,null,1,22573.663678288802,null,null,{"$f":"IF(O61=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O61,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O61,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22573.663678288802,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",22573.663678288802,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000382",null,null,"Basalt Street - 7 - Mareeba",null,null,null,null,0,97049.251870704,null,1,97049.251870704,null,null,{"$f":"IF(O62=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O62,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O62,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},97049.251870704,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",97049.251870704,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000383",null,null,"Basalt Street - 8 - Mareeba",null,null,null,null,0,44774.208948672,null,1,44774.208948672,null,null,{"$f":"IF(O63=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O63,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O63,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44774.208948672,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",44774.208948672,"","","","","","","","","","","",{"$f":"IF(BP63=\"\",\"\",(BP63/$CE63)*$U63)","v":""},"","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000384",null,null,"Basalt Street - 9 - Mareeba",null,null,null,null,0,75296.833347959997,null,1,75296.833347959997,null,null,{"$f":"IF(O64=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O64,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O64,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},75296.833347959997,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,{"$f":"IF(BA64=\"\",\"\",(BA64/$CE64)*$U64)","v":""},"","",75296.833347959997,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-027521",null,null,"Basalt Street - 10 - Mareeba",null,null,null,null,0,39177.432830088001,null,1,39177.432830088001,null,null,{"$f":"IF(O65=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O65,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O65,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39177.432830088001,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V65=\"y\",BA$14,IF(AND(V65>0,V65<=1),V65*BA$14,\"\"))","v":""},"","",55758,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW65=\"y\",CB$14,IF(AND(AW65>0,AW65<=1),AW65*CB$14,\"\"))","v":""},"","",55758,null,"","","",39177.432830088001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000385",null,null,"Basalt Street - 11 - Mareeba",null,null,null,null,0,57774.051760194001,null,1,57774.051760194001,null,null,{"$f":"IF(O66=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O66,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O66,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},57774.051760194001,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",57774.051760194001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000386",null,null,"Basalt Street - 12 - Mareeba",null,null,null,null,0,28108.253395555203,null,1,28108.253395555203,null,null,{"$f":"IF(O67=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O67,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O67,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28108.253395555203,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",28108.253395555203,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY67=\"\",\"\",(BY67/$CE67)*$U67)","v":""},"","","","","","",null,"Mareeba"]
[null,"RD-000387",null,null,"Basalt Street - 13 - Mareeba",null,null,null,null,0,23500.209003075001,null,1,23500.209003075001,null,null,{"$f":"IF(O68=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O68,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O68,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23500.209003075001,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",23500.209003075001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000522",null,null,"Black Mountain Road - 1 - Kuranda",null,null,null,null,0,17744.761396593,null,1,17744.761396593,null,null,{"$f":"IF(O69=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O69,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O69,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17744.761396593,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",17744.761396593,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000523",null,null,"Black Mountain Road - 2 - Kuranda",null,null,null,null,0,43793.330659848005,null,1,43793.330659848005,null,null,{"$f":"IF(O70=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O70,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O70,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43793.330659848005,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",43793.330659848005,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000524",null,null,"Black Mountain Road - 3 - Kuranda",null,null,null,null,0,10948.332664962001,null,1,10948.332664962001,null,null,{"$f":"IF(O71=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O71,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O71,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10948.332664962001,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",10948.332664962001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000525",null,null,"Black Mountain Road - 4 - Kuranda",null,null,null,null,0,18326.556852219004,null,1,18326.556852219004,null,null,{"$f":"IF(O72=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O72,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O72,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18326.556852219004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",18326.556852219004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-027610",null,null,"Black Mountain Road - 5 - Kuranda",null,null,null,null,0,4331.7316196154006,null,1,4331.7316196154006,null,null,{"$f":"IF(O73=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O73,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O73,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4331.7316196154006,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",4331.7316196154006,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-027611",null,null,"Black Mountain Road - 6 - Kuranda",null,null,null,null,0,6970.7750392425596,null,1,6970.7750392425596,null,null,{"$f":"IF(O74=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O74,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O74,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6970.7750392425596,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",6970.7750392425596,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000526",null,null,"Black Mountain Road - 7 - Kuranda",null,null,null,null,0,4744.2774881502,null,1,4744.2774881502,null,null,{"$f":"IF(O75=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O75,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O75,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4744.2774881502,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",4744.2774881502,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-027612",null,null,"Black Mountain Road - 8 - Kuranda",null,null,null,null,0,14756.448374513999,null,1,14756.448374513999,null,null,{"$f":"IF(O76=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O76,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O76,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14756.448374513999,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",14756.448374513999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-027613",null,null,"Black Mountain Road - 9 - Kuranda",null,null,null,null,0,10267.8082835328,null,1,10267.8082835328,null,null,{"$f":"IF(O77=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O77,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O77,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10267.8082835328,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",10267.8082835328,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000527",null,null,"Black Mountain Road - 10 - Kuranda",null,null,null,null,0,6431.4843094656007,null,1,6431.4843094656007,null,null,{"$f":"IF(O78=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O78,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O78,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6431.4843094656007,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",6431.4843094656007,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-027614",null,null,"Black Mountain Road - 11 - Kuranda",null,null,null,null,{"$f":"IF(G79=RoadTYPE1,VLOOKUP(I79,Roadunitrates1,2,FALSE),IF(G79=ROADTYPE2,VLOOKUP(I79,Roadunitrates2,2,FALSE),0))","v":0},63680.157143063996,null,{"$f":"IF(L79=\"\",1,VLOOKUP(L79,Roadsitecond,2,FALSE))","v":1},63680.157143063996,null,null,{"$f":"IF(O79=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O79,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O79,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},63680.157143063996,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",63680.157143063996,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-027615",null,null,"Black Mountain Road - 12 - Kuranda",null,null,null,null,0,2301.7943844403198,null,1,{"$f":"IF(K80=\"\",\"\",K80*M80)","v":2301.7943844403198},null,null,{"$f":"IF(O80=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O80,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O80,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(Q80=\"\",0,Q80*10000*P80)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S80,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N80+R80)*T80,0)","v":2301.7943844403198},null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",2301.7943844403198,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-027616",null,null,"Black Mountain Road - 13 - Kuranda",null,null,null,null,0,2975.3308094328004,null,1,2975.3308094328004,null,null,{"$f":"IF(O81=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O81,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O81,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2975.3308094328004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,{"$f":"IF(BA81=\"\",\"\",(BA81/$CE81)*$U81)","v":""},"",2975.3308094328004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000553",null,null,"Blacks Road - 1 - Mareeba",null,null,null,null,0,16858.840246688156,null,1,16858.840246688156,null,null,{"$f":"IF(O82=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O82,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O82,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16858.840246688156,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V82=\"y\",BA$14,IF(AND(V82>0,V82<=1),V82*BA$14,\"\"))","v":""},"","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA82:CD82)","v":55758},null,"","","",16858.840246688156,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG82:DJ82)=U82,\"\",\"ERROR\")","v":""},null,"Mareeba"]
[null,"RD-000554",null,null,"Blacks Road - 2 - Mareeba",null,null,null,null,0,46622.972194029004,null,1,46622.972194029004,null,null,{"$f":"IF(O83=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O83,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O83,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46622.972194029004,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",46622.972194029004,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-027674",null,null,"Blacks Road - 3 - Mareeba",null,null,null,null,0,23007.365745210001,null,1,23007.365745210001,null,null,{"$f":"IF(O84=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O84,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O84,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23007.365745210001,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",23007.365745210001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000555",null,null,"Blacks Road - 4 - Mareeba",null,null,null,null,0,27545.370299092796,null,1,27545.370299092796,null,null,{"$f":"IF(O85=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O85,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O85,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27545.370299092796,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",27545.370299092796,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-027675",null,null,"Blacks Road - 5 - Mareeba",null,null,null,null,0,28197.579566519998,null,1,28197.579566519998,null,null,{"$f":"IF(O86=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O86,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O86,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28197.579566519998,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","",{"$f":"IF(AQ86=\"y\",BV$14,IF(AND(AQ86>0,AQ86<=1),AQ86*BV$14,\"\"))","v":""},"","","","","","","","",55758,null,"","","",28197.579566519998,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000556",null,null,"Blacks Road - 6 - Mareeba",null,null,null,null,0,68549.288256540007,null,1,68549.288256540007,null,null,{"$f":"IF(O87=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O87,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O87,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},68549.288256540007,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","",{"$f":"IF(AL87=\"y\",BQ$14,IF(AND(AL87>0,AL87<=1),AL87*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","",55758,null,"","","",68549.288256540007,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000557",null,null,"Blacks Road - 7 - Mareeba",null,null,null,null,0,68549.288256540007,null,1,68549.288256540007,null,null,{"$f":"IF(O88=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O88,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O88,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},68549.288256540007,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",68549.288256540007,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-027676",null,null,"Blacks Road - 8 - Mareeba",null,null,null,null,0,3718.2018664097995,null,1,3718.2018664097995,null,null,{"$f":"IF(O89=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O89,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O89,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3718.2018664097995,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",3718.2018664097995,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000558",null,null,"Blacks Road - 9 - Mareeba",null,null,null,null,0,8308.616093568,null,1,8308.616093568,null,null,{"$f":"IF(O90=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O90,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O90,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8308.616093568,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",8308.616093568,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000639",null,null,"Bowers Street - 1 - Mareeba",null,null,null,null,0,33257.287424652481,null,1,33257.287424652481,null,null,{"$f":"IF(O91=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O91,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O91,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33257.287424652481,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",33257.287424652481,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-027764",null,null,"Bowers Street - 2 - Mareeba",null,null,null,null,0,143799.83440681821,null,1,143799.83440681821,null,null,{"$f":"IF(O92=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O92,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O92,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},143799.83440681821,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",143799.83440681821,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000638",null,null,"Bowers Street - 3 - Mareeba",null,null,null,null,0,229813.37210225521,null,1,229813.37210225521,null,null,{"$f":"IF(O93=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O93,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O93,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},229813.37210225521,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",229813.37210225521,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-017904",null,null,"Bowers Street - 4 - Mareeba",null,null,null,null,0,27887.716054799999,null,1,27887.716054799999,null,null,{"$f":"IF(O94=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O94,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O94,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27887.716054799999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",27887.716054799999,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000746",null,null,"Butler Drive - 1 - Kuranda",null,null,null,null,0,7475.8311934488011,null,1,7475.8311934488011,null,null,{"$f":"IF(O95=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O95,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O95,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7475.8311934488011,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",7475.8311934488011,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BW95=\"\",\"\",(BW95/$CE95)*$U95)","v":""},"","","","","","","","",null,"Kuranda"]
[null,"RD-027893",null,null,"Butler Drive",null,null,null,null,0,210561.872667552,null,1,210561.872667552,null,null,{"$f":"IF(O96=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O96,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O96,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},210561.872667552,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",210561.872667552,"","","","","","","","","","","","","",{"$f":"IF(BQ96=\"\",\"\",(BQ96/$CE96)*$U96)","v":""},"","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-000747",null,null,"Butler Drive",null,null,null,null,0,11869.909488612,null,1,11869.909488612,null,null,{"$f":"IF(O97=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O97,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O97,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11869.909488612,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",11869.909488612,"","","","","","","","","","","",{"$f":"IF(BO97=\"\",\"\",(BO97/$CE97)*$U97)","v":""},"","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-027903",null,null,"Byrnes Street - 1 - Mareeba",null,null,null,null,0,8834.3155686240007,null,1,8834.3155686240007,null,null,{"$f":"IF(O98=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O98,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O98,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8834.3155686240007,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,{"$f":"IF(Z98=\"y\",BE$14,IF(AND(Z98>0,Z98<=1),Z98*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,{"$f":"IF(BA98=\"\",\"\",(BA98/$CE98)*$U98)","v":""},"","",8834.3155686240007,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-027904",null,null,"Byrnes Street - 2 - Mareeba",null,null,null,null,0,16309.505665151999,null,1,16309.505665151999,null,null,{"$f":"IF(O99=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O99,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O99,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16309.505665151999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V99=\"y\",BA$14,IF(AND(V99>0,V99<=1),V99*BA$14,\"\"))","v":""},"","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",16309.505665151999,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000927",null,null,"Ceola Drive - 1 - Mareeba",null,null,null,null,0,13943.8580274,null,1,13943.8580274,null,null,{"$f":"IF(O100=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O100,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O100,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13943.8580274,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",13943.8580274,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-027954",null,null,"Ceola Drive - 2 - Mareeba",null,null,null,null,0,82031.716775194189,null,1,82031.716775194189,null,null,{"$f":"IF(O101=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O101,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O101,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},82031.716775194189,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",82031.716775194189,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-027955",null,null,"Ceola Drive - 3 - Mareeba",null,null,null,null,0,4831.8833823775194,null,1,4831.8833823775194,null,null,{"$f":"IF(O102=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O102,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O102,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4831.8833823775194,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",4831.8833823775194,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000928",null,null,"Ceola Drive - 4 - Mareeba",null,null,null,null,0,139815.06444073981,null,1,139815.06444073981,null,null,{"$f":"IF(O103=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O103,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O103,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},139815.06444073981,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",139815.06444073981,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-027956",null,null,"Ceola Drive - 5 - Mareeba",null,null,null,null,0,21398.340693386159,null,1,21398.340693386159,null,null,{"$f":"IF(O104=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O104,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O104,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21398.340693386159,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",21398.340693386159,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000929",null,null,"Ceola Drive - 6 - Mareeba",null,null,null,null,0,13413.991422358802,null,1,13413.991422358802,null,null,{"$f":"IF(O105=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O105,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O105,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13413.991422358802,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",13413.991422358802,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-027957",null,null,"Ceola Drive - 7 - Mareeba",null,null,null,null,0,17946.995420259358,null,1,17946.995420259358,null,null,{"$f":"IF(O106=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O106,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O106,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17946.995420259358,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",17946.995420259358,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000930",null,null,"Ceola Drive - 8 - Mareeba",null,null,null,null,0,77388.412052070009,null,1,77388.412052070009,null,null,{"$f":"IF(O107=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O107,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O107,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},77388.412052070009,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",77388.412052070009,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000931",null,null,"Ceola Drive - 9 - Mareeba",null,null,null,null,0,12592.746266814002,null,1,12592.746266814002,null,null,{"$f":"IF(O108=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O108,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O108,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12592.746266814002,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",12592.746266814002,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000987",null,null,"Chewko Road - 2 - Mareeba",null,null,null,null,0,18655.920395279998,null,1,18655.920395279998,null,null,{"$f":"IF(O109=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O109,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O109,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18655.920395279998,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",18655.920395279998,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-028004",null,null,"Chewko Road - 3 - Mareeba",null,null,null,null,0,90635.077178099993,null,1,90635.077178099993,null,null,{"$f":"IF(O110=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O110,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O110,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},90635.077178099993,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",90635.077178099993,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000988",null,null,"Chewko Road - 4 - Mareeba",null,null,null,null,0,152685.24540002999,null,1,152685.24540002999,null,null,{"$f":"IF(O111=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O111,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O111,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},152685.24540002999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",152685.24540002999,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000989",null,null,"Chewko Road - 5 - Mareeba",null,null,null,null,0,67795.037729218806,null,1,67795.037729218806,null,null,{"$f":"IF(O112=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O112,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O112,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67795.037729218806,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",67795.037729218806,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000990",null,null,"Chewko Road - 6 - Mareeba",null,null,null,null,0,88348.284461606396,null,1,88348.284461606396,null,null,{"$f":"IF(O113=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O113,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O113,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},88348.284461606396,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",88348.284461606396,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-028005",null,null,"Chewko Road - 7 - Mareeba",null,null,null,null,0,44488.151502611036,null,1,44488.151502611036,null,null,{"$f":"IF(O114=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O114,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O114,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44488.151502611036,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",44488.151502611036,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000991",null,null,"Chewko Road - 8 - Mareeba",null,null,null,null,0,10430.005804495202,null,1,10430.005804495202,null,null,{"$f":"IF(O115=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O115,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O115,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10430.005804495202,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",10430.005804495202,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000992",null,null,"Chewko Road - 9 - Mareeba",null,null,null,null,0,21752.418522744003,null,1,21752.418522744003,null,null,{"$f":"IF(O116=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O116,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O116,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21752.418522744003,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",{"$f":"IF(BD116=\"\",\"\",(BD116/$CE116)*$U116)","v":21752.418522744003},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD116=\"\",\"\",(CD116/$CE116)*$U116)","v":""},"",null,"Mareeba"]
[null,"RD-000993",null,null,"Chewko Road - 10 - Mareeba",null,null,null,null,0,13051.451113646399,null,1,13051.451113646399,null,null,{"$f":"IF(O117=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O117,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O117,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13051.451113646399,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,{"$f":"IF(BA117=\"\",\"\",(BA117/$CE117)*$U117)","v":""},"","",13051.451113646399,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000994",null,null,"Chewko Road - 11 - Mareeba",null,null,null,null,0,157286.71854907199,null,1,157286.71854907199,null,null,{"$f":"IF(O118=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O118,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O118,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},157286.71854907199,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",157286.71854907199,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000995",null,null,"Chewko Road - 12 - Mareeba",null,null,null,null,0,85671.063720345614,null,1,85671.063720345614,null,null,{"$f":"IF(O119=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O119,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O119,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},85671.063720345614,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","",{"$f":"IF(AC119=\"y\",BH$14,IF(AND(AC119>0,AC119<=1),AC119*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",85671.063720345614,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000996",null,null,"Chewko Road - 13 - Mareeba",null,null,null,null,0,66930.518531520007,null,1,66930.518531520007,null,null,{"$f":"IF(O120=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O120,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O120,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},66930.518531520007,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",66930.518531520007,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-030485",null,null,"Chewko Road - 14 - Mareeba",null,null,null,null,0,1290.1541283666002,null,1,1290.1541283666002,null,null,{"$f":"IF(O121=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O121,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O121,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1290.1541283666002,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",1290.1541283666002,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000997",null,null,"Chewko Road - 15 - Mareeba",null,null,null,null,0,22393.835992004402,null,1,22393.835992004402,null,null,{"$f":"IF(O122=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O122,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O122,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22393.835992004402,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",22393.835992004402,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-028006",null,null,"Chewko Road - 16 - Mareeba",null,null,null,null,0,20534.654921684403,null,1,20534.654921684403,null,null,{"$f":"IF(O123=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O123,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O123,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20534.654921684403,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",20534.654921684403,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-028007",null,null,"Chewko Road - 17 - Mareeba",null,null,null,null,0,100395.77779728001,null,1,100395.77779728001,null,null,{"$f":"IF(O124=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O124,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O124,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},100395.77779728001,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",100395.77779728001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-000998",null,null,"Chewko Road - 18 - Mareeba",null,null,null,null,0,39879.433958364003,null,1,39879.433958364003,null,null,{"$f":"IF(O125=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O125,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O125,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39879.433958364003,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",39879.433958364003,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-028008",null,null,"Chewko Road - 19 - Mareeba",null,null,null,null,0,30118.733339184,null,1,30118.733339184,null,null,{"$f":"IF(O126=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O126,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O126,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30118.733339184,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",30118.733339184,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-028009",null,null,"Chewko Road - 20 - Mareeba",null,null,null,null,0,166164.30815985001,null,1,166164.30815985001,null,null,{"$f":"IF(O127=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O127,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O127,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},166164.30815985001,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",166164.30815985001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-028010",null,null,"Chewko Road - 22 - Mareeba",null,null,null,null,0,5806.7994698380808,null,1,5806.7994698380808,null,null,{"$f":"IF(O128=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O128,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O128,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5806.7994698380808,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",5806.7994698380808,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001128",null,null,"Constance Street - 1 - Mareeba",null,null,null,null,0,77388.412052070009,null,1,77388.412052070009,null,null,{"$f":"IF(O129=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O129,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O129,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},77388.412052070009,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",77388.412052070009,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001130",null,null,"Constance Street - 2 - Mareeba",null,null,null,null,0,37578.697383843006,null,1,37578.697383843006,null,null,{"$f":"IF(O130=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O130,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O130,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37578.697383843006,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",37578.697383843006,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001131",null,null,"Constance Street - 3 - Mareeba",null,null,null,null,0,227010.65663874778,null,1,227010.65663874778,null,null,{"$f":"IF(O131=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O131,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O131,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},227010.65663874778,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",227010.65663874778,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001132",null,null,"Constance Street - 4 - Mareeba",null,null,null,null,0,316093.47789736075,null,1,316093.47789736075,null,null,{"$f":"IF(O132=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O132,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O132,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},316093.47789736075,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",316093.47789736075,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001133",null,null,"Constance Street - 5 - Mareeba",null,null,null,null,0,174992.53330772641,null,1,174992.53330772641,null,null,{"$f":"IF(O133=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O133,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O133,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},174992.53330772641,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",174992.53330772641,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001134",null,null,"Constance Street - 6 - Mareeba",null,null,null,null,0,84081.463905222001,null,1,84081.463905222001,null,null,{"$f":"IF(O134=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O134,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O134,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},84081.463905222001,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",84081.463905222001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001135",null,null,"Constance Street - 7 - Mareeba",null,null,null,null,0,228888.42951977099,null,1,228888.42951977099,null,null,{"$f":"IF(O135=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O135,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O135,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},228888.42951977099,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",228888.42951977099,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001136",null,null,"Constance Street - 8 - Mareeba",null,null,null,null,0,212006.90512703519,null,1,212006.90512703519,null,null,{"$f":"IF(O136=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O136,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O136,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},212006.90512703519,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",212006.90512703519,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001157",null,null,"Constance Street - 9 - Mareeba",null,null,null,null,0,93256.201938790793,null,1,93256.201938790793,null,null,{"$f":"IF(O137=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O137,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O137,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},93256.201938790793,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",93256.201938790793,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-028092",null,null,"Constance Street - 9 - Mareeba",null,null,null,null,0,28858.764190838399,null,1,28858.764190838399,null,null,{"$f":"IF(O138=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O138,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O138,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28858.764190838399,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",28858.764190838399,"","","","","","","","","","","","",{"$f":"IF(BQ138=\"\",\"\",(BQ138/$CE138)*$U138)","v":""},"","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001137",null,null,"Constance Street - 10 - Mareeba",null,null,null,null,0,96728.703410304006,null,1,96728.703410304006,null,null,{"$f":"IF(O139=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O139,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O139,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},96728.703410304006,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",96728.703410304006,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001203",null,null,"Costin Street - 1 - Mareeba",null,null,null,null,0,65917.585396655995,null,1,65917.585396655995,null,null,{"$f":"IF(O140=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O140,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O140,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},65917.585396655995,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",65917.585396655995,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-017925",null,null,"Costin Street - 23 - Mareeba",null,null,null,null,0,70509.442091885998,null,1,70509.442091885998,null,null,{"$f":"IF(O141=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O141,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O141,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},70509.442091885998,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",70509.442091885998,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001191",null,null,"Costin Street - 2 - Mareeba",null,null,null,null,0,17476.302061008002,null,1,17476.302061008002,null,null,{"$f":"IF(O142=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O142,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O142,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17476.302061008002,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",17476.302061008002,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003229",null,null,"Martin Avenue - 1 - Mareeba",null,null,null,null,{"$f":"IF(G143=RoadTYPE1,VLOOKUP(I143,Roadunitrates1,2,FALSE),IF(G143=ROADTYPE2,VLOOKUP(I143,Roadunitrates2,2,FALSE),0))","v":0},24653.966225,null,{"$f":"IF(L143=\"\",1,VLOOKUP(L143,Roadsitecond,2,FALSE))","v":1},24653.966225,null,null,{"$f":"IF(O143=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O143,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O143,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24653.966225,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AT143=\"y\",BY$14,IF(AND(AT143>0,AT143<=1),AT143*BY$14,\"\"))","v":""},"","","","","",55758,null,"","","",24653.966225,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-017838",null,null,"Costin Street - 24 - Mareeba",null,null,null,null,0,21827.426862477601,null,1,{"$f":"IF(K144=\"\",\"\",K144*M144)","v":21827.426862477601},null,null,{"$f":"IF(O144=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O144,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O144,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(Q144=\"\",0,Q144*10000*P144)","v":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((N144+R144)*T144,0)","v":21827.426862477601},null,null,null,"y",null,null,null,null,null,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$14,\"\"))","v":55758},"","","","","","","","","","","","","","","",{"$f":"IF(AO144=\"y\",BT$14,IF(AND(AO144>0,AO144<=1),AO144*BT$14,\"\"))","v":""},"","","","","","","","","","",55758,null,"","","",21827.426862477601,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001192",null,null,"Costin Street - 4 - Mareeba",null,null,null,null,0,31254.519449999996,null,1,31254.519449999996,null,null,{"$f":"IF(O145=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O145,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O145,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31254.519449999996,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V145=\"y\",BA$14,IF(AND(V145>0,V145<=1),V145*BA$14,\"\"))","v":""},"","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",31254.519449999996,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-017926",null,null,"Costin Street - 25 - Mareeba",null,null,null,null,0,172578.48285245401,null,1,172578.48285245401,null,null,{"$f":"IF(O146=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O146,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O146,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},172578.48285245401,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA146:CD146)","v":55758},null,"","","",172578.48285245401,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG146:DJ146)=U146,\"\",\"ERROR\")","v":""},null,"Mareeba"]
[null,"RD-001204",null,null,"Costin Street - 5 - Mareeba",null,null,null,null,0,37748.965050000006,null,1,37748.965050000006,null,null,{"$f":"IF(O147=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O147,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O147,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37748.965050000006,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",37748.965050000006,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001193",null,null,"Costin Street - 6 - Mareeba",null,null,null,null,0,34501.742250000003,null,1,34501.742250000003,null,null,{"$f":"IF(O148=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O148,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O148,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34501.742250000003,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",34501.742250000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-030514",null,null,"Costin Street - 26 - Mareeba",null,null,null,null,0,145948.66821,null,1,145948.66821,null,null,{"$f":"IF(O149=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O149,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O149,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},145948.66821,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",145948.66821,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001194",null,null,"Costin Street - 8 - Mareeba",null,null,null,null,0,53451.455771699999,null,1,53451.455771699999,null,null,{"$f":"IF(O150=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O150,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O150,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53451.455771699999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",53451.455771699999,"","","","","","","","","",{"$f":"IF(BN150=\"\",\"\",(BN150/$CE150)*$U150)","v":""},"","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001195",null,null,"Costin Street - 9 - Mareeba",null,null,null,null,0,22107.265668406795,null,1,22107.265668406795,null,null,{"$f":"IF(O151=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O151,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O151,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22107.265668406795,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,{"$f":"IF(BA151=\"\",\"\",(BA151/$CE151)*$U151)","v":""},"","",22107.265668406795,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001205",null,null,"Costin Street - 10 - Mareeba",null,null,null,null,0,68789.69960184001,null,1,68789.69960184001,null,null,{"$f":"IF(O152=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O152,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O152,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},68789.69960184001,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",68789.69960184001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001196",null,null,"Costin Street - 11 - Mareeba",null,null,null,null,0,54009.210092795998,null,1,54009.210092795998,null,null,{"$f":"IF(O153=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O153,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O153,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54009.210092795998,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",54009.210092795998,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001206",null,null,"Costin Street - 12 - Mareeba",null,null,null,null,0,37880.814307769993,null,1,37880.814307769993,null,null,{"$f":"IF(O154=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O154,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O154,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37880.814307769993,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",37880.814307769993,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001197",null,null,"Costin Street - 13 - Mareeba",null,null,null,null,0,60818.300488612796,null,1,60818.300488612796,null,null,{"$f":"IF(O155=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O155,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O155,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60818.300488612796,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",60818.300488612796,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001207",null,null,"Costin Street - 14 - Mareeba",null,null,null,null,0,65912.616895519808,null,1,65912.616895519808,null,null,{"$f":"IF(O156=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O156,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O156,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},65912.616895519808,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",65912.616895519808,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001198",null,null,"Costin Street - 15 - Mareeba",null,null,null,null,0,20272.766829537599,null,1,20272.766829537599,null,null,{"$f":"IF(O157=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O157,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O157,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20272.766829537599,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",20272.766829537599,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY157=\"\",\"\",(BY157/$CE157)*$U157)","v":""},"","","","","","",null,"Mareeba"]
[null,"RD-001208",null,null,"Costin Street - 16 - Mareeba",null,null,null,null,0,51517.907458567206,null,1,51517.907458567206,null,null,{"$f":"IF(O158=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O158,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O158,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51517.907458567206,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",51517.907458567206,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001199",null,null,"Costin Street - 17 - Mareeba",null,null,null,null,0,25340.958536922,null,1,25340.958536922,null,null,{"$f":"IF(O159=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O159,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O159,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25340.958536922,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","",{"$f":"IF(AN159=\"y\",BS$14,IF(AND(AN159>0,AN159<=1),AN159*BS$14,\"\"))","v":""},"","","","","","","","","","","",55758,null,"","","",25340.958536922,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001200",null,null,"Costin Street - 18 - Mareeba",null,null,null,null,0,27655.318421009997,null,1,27655.318421009997,null,null,{"$f":"IF(O160=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O160,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O160,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27655.318421009997,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","",{"$f":"IF(AL160=\"y\",BQ$14,IF(AND(AL160>0,AL160<=1),AL160*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","",55758,null,"","","",27655.318421009997,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001567",null,null,"Emerald End Road - 1 - Mareeba",null,null,null,null,0,15656.16379316472,null,1,15656.16379316472,null,null,{"$f":"IF(O161=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O161,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O161,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15656.16379316472,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",15656.16379316472,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-028251",null,null,"Emerald End Road - 2 - Mareeba",null,null,null,null,0,57100.098622203004,null,1,57100.098622203004,null,null,{"$f":"IF(O162=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O162,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O162,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},57100.098622203004,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",57100.098622203004,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-028252",null,null,"Emerald End Road - 3 - Mareeba",null,null,null,null,0,35347.680099459001,null,1,35347.680099459001,null,null,{"$f":"IF(O163=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O163,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O163,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35347.680099459001,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",35347.680099459001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-028253",null,null,"Emerald End Road - 4 - Mareeba",null,null,null,null,0,24889.786578908999,null,1,24889.786578908999,null,null,{"$f":"IF(O164=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O164,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O164,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24889.786578908999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",24889.786578908999,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001568",null,null,"Emerald End Road - 5 - Mareeba",null,null,null,null,0,91680.866530155006,null,1,91680.866530155006,null,null,{"$f":"IF(O165=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O165,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O165,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},91680.866530155006,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",91680.866530155006,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001569",null,null,"Emerald End Road - 6 - Mareeba",null,null,null,null,0,230250.2796537804,null,1,230250.2796537804,null,null,{"$f":"IF(O166=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O166,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O166,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},230250.2796537804,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",230250.2796537804,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-001681",null,null,"Fallon Road - 1 - Kuranda",null,null,null,null,0,18127.335984080397,null,1,18127.335984080397,null,null,{"$f":"IF(O167=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O167,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O167,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18127.335984080397,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",18127.335984080397,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003264",null,null,"Mason Road - 1 - Kuranda",null,null,null,null,0,28584.908956169998,null,1,28584.908956169998,null,null,{"$f":"IF(O168=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O168,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O168,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28584.908956169998,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",28584.908956169998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-001682",null,null,"Fallon Road - 2 - Kuranda",null,null,null,null,0,46526.006284757997,null,1,46526.006284757997,null,null,{"$f":"IF(O169=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O169,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O169,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46526.006284757997,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",46526.006284757997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-001683",null,null,"Fallon Road - 3 - Kuranda",null,null,null,null,0,162027.63027838801,null,1,162027.63027838801,null,null,{"$f":"IF(O170=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O170,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O170,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},162027.63027838801,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",162027.63027838801,"","","","","",{"$f":"IF(BI170=\"\",\"\",(BI170/$CE170)*$U170)","v":""},"","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-001684",null,null,"Fallon Road - 4 - Kuranda",null,null,null,null,0,32907.504944663997,null,1,32907.504944663997,null,null,{"$f":"IF(O171=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O171,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O171,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32907.504944663997,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,{"$f":"IF(BA171=\"\",\"\",(BA171/$CE171)*$U171)","v":""},"",32907.504944663997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-028342",null,null,"Fallon Road - 5 - Kuranda",null,null,null,null,0,46764.173790835193,null,1,46764.173790835193,null,null,{"$f":"IF(O172=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O172,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O172,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46764.173790835193,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",46764.173790835193,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-028343",null,null,"Fallon Road - 6 - Kuranda",null,null,null,null,0,82268.762361659989,null,1,82268.762361659989,null,null,{"$f":"IF(O173=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O173,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O173,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},82268.762361659989,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(X173=\"y\",BC$14,IF(AND(X173>0,X173<=1),X173*BC$14,\"\"))","v":12253},"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",82268.762361659989,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-002085",null,null,"Greene Lane - 1 - Kuranda",null,null,null,null,0,12385.992509856,null,1,12385.992509856,null,null,{"$f":"IF(O174=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O174,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O174,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12385.992509856,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V174=\"y\",BA$14,IF(AND(V174>0,V174<=1),V174*BA$14,\"\"))","v":""},"",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",12385.992509856,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-028472",null,null,"Greene Lane - 2 - Kuranda",null,null,null,null,0,19611.154807272003,null,1,19611.154807272003,null,null,{"$f":"IF(O175=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O175,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O175,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19611.154807272003,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",19611.154807272003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-028473",null,null,"Greene Lane - 3 - Kuranda",null,null,null,null,0,23739.818977224,null,1,23739.818977224,null,null,{"$f":"IF(O176=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O176,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O176,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23739.818977224,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",23739.818977224,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-028474",null,null,"Greene Lane - 4 - Kuranda",null,null,null,null,0,8493.252006758401,null,1,8493.252006758401,null,null,{"$f":"IF(O177=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O177,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O177,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8493.252006758401,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",8493.252006758401,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-002225",null,null,"Hastie Road - 1 - Mareeba",null,null,null,null,0,34023.013586856003,null,1,34023.013586856003,null,null,{"$f":"IF(O178=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O178,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O178,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34023.013586856003,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",34023.013586856003,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-028509",null,null,"Hastie Road - 2 - Mareeba",null,null,null,null,0,147544.60974059522,null,1,147544.60974059522,null,null,{"$f":"IF(O179=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O179,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O179,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},147544.60974059522,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",147544.60974059522,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002226",null,null,"Hastie Road - 3 - Mareeba",null,null,null,null,0,140498.31348408241,null,1,140498.31348408241,null,null,{"$f":"IF(O180=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O180,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O180,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},140498.31348408241,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",140498.31348408241,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002227",null,null,"Hastie Road - 4 - Mareeba",null,null,null,null,0,62232.367966821359,null,1,62232.367966821359,null,null,{"$f":"IF(O181=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O181,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O181,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},62232.367966821359,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",62232.367966821359,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-028510",null,null,"Hastie Road  - Mareeba",null,null,null,null,0,13531.76092670976,null,1,13531.76092670976,null,null,{"$f":"IF(O182=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O182,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O182,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13531.76092670976,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",13531.76092670976,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002228",null,null,"Hastie Road  - Mareeba",null,null,null,null,0,42036.083999935196,null,1,42036.083999935196,null,null,{"$f":"IF(O183=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O183,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O183,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42036.083999935196,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",42036.083999935196,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-028511",null,null,"Hastie Road  - Mareeba",null,null,null,null,0,22884.5956848768,null,1,22884.5956848768,null,null,{"$f":"IF(O184=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O184,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O184,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22884.5956848768,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",22884.5956848768,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002229",null,null,"Hastie Road - 8 - Mareeba",null,null,null,null,0,59791.263221491201,null,1,59791.263221491201,null,null,{"$f":"IF(O185=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O185,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O185,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},59791.263221491201,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW185=\"y\",CB$14,IF(AND(AW185>0,AW185<=1),AW185*CB$14,\"\"))","v":""},"","",55758,null,"","","",59791.263221491201,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002230",null,null,"Hastie Road - 9 - Mareeba",null,null,null,null,0,38392.089102107995,null,1,38392.089102107995,null,null,{"$f":"IF(O186=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O186,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O186,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38392.089102107995,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",38392.089102107995,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-028512",null,null,"Hastie Road - 10 - Mareeba",null,null,null,null,0,13096.456117486558,null,1,13096.456117486558,null,null,{"$f":"IF(O187=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O187,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O187,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13096.456117486558,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",13096.456117486558,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002231",null,null,"Hastie Road - 12 - Mareeba",null,null,null,null,0,34813.165541742004,null,1,34813.165541742004,null,null,{"$f":"IF(O188=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O188,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O188,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34813.165541742004,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",34813.165541742004,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-028513",null,null,"Hastie Road - 13 - Mareeba",null,null,null,null,0,13805.381092507199,null,1,13805.381092507199,null,null,{"$f":"IF(O189=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O189,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O189,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13805.381092507199,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",13805.381092507199,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002232",null,null,"Hastie Road - 14 - Mareeba",null,null,null,null,0,139903.37554158,null,1,139903.37554158,null,null,{"$f":"IF(O190=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O190,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O190,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},139903.37554158,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",139903.37554158,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-028514",null,null,"Hastie Road - 15 - Mareeba",null,null,null,null,0,11317.9250398032,null,1,11317.9250398032,null,null,{"$f":"IF(O191=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O191,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O191,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11317.9250398032,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"",{"$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$14,\"\"))","v":""},"","","","","",55758,null,"","","",11317.9250398032,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002233",null,null,"Hastie Road - 16 - Mareeba",null,null,null,null,0,10837.743446124001,null,1,10837.743446124001,null,null,{"$f":"IF(O192=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O192,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O192,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10837.743446124001,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",10837.743446124001,"","","","","","",{"$f":"IF(BK192=\"\",\"\",(BK192/$CE192)*$U192)","v":""},"","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002312",null,null,"Herberton Street - 1 - Mareeba",null,null,null,null,0,181895.22385397999,null,1,181895.22385397999,null,null,{"$f":"IF(O193=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O193,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O193,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},181895.22385397999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",181895.22385397999,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002309",null,null,"Herberton Street - 2 - Mareeba",null,null,null,null,0,167674.892779485,null,1,167674.892779485,null,null,{"$f":"IF(O194=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O194,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O194,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},167674.892779485,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",167674.892779485,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002310",null,null,"Herberton Street - Mareeba",null,null,null,null,0,76830.65773097401,null,1,76830.65773097401,null,null,{"$f":"IF(O195=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O195,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O195,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},76830.65773097401,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",76830.65773097401,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002311",null,null,"Herberton Street - Mareeba",null,null,null,null,0,61910.729641655998,null,1,61910.729641655998,null,null,{"$f":"IF(O196=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O196,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O196,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},61910.729641655998,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",61910.729641655998,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002313",null,null,"Herberton Street - 5 - Mareeba",null,null,null,null,0,10105.29021411,null,1,10105.29021411,null,null,{"$f":"IF(O197=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O197,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O197,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10105.29021411,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",10105.29021411,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002412",null,null,"Hopkins Avenue - 2 - Mareeba",null,null,null,null,0,90286.480727415008,null,1,90286.480727415008,null,null,{"$f":"IF(O198=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O198,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O198,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},90286.480727415008,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",90286.480727415008,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002621",null,null,"Joyce Street - 1 - Mareeba",null,null,null,null,0,54918.606074950796,null,1,54918.606074950796,null,null,{"$f":"IF(O199=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O199,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O199,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54918.606074950796,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",54918.606074950796,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002622",null,null,"Joyce Street - 2 - Mareeba",null,null,null,null,0,31340.984618689203,null,1,31340.984618689203,null,null,{"$f":"IF(O200=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O200,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O200,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31340.984618689203,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",31340.984618689203,"","","","","",{"$f":"IF(BJ200=\"\",\"\",(BJ200/$CE200)*$U200)","v":""},"","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002623",null,null,"Joyce Street - 3 - Mareeba",null,null,null,null,0,14929.54454313,null,1,14929.54454313,null,null,{"$f":"IF(O201=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O201,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O201,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14929.54454313,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,{"$f":"IF(BA201=\"\",\"\",(BA201/$CE201)*$U201)","v":""},"","",14929.54454313,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002849",null,null,"Kowa Street - 1 - Mareeba",null,null,null,null,0,21740.365900632958,null,1,21740.365900632958,null,null,{"$f":"IF(O202=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O202,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O202,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21740.365900632958,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",21740.365900632958,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-030513",null,null,"Costin Street - 7 - Mareeba",null,null,null,null,0,41407.790785000005,null,1,41407.790785000005,null,null,{"$f":"IF(O203=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O203,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O203,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41407.790785000005,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",41407.790785000005,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA203=\"\",\"\",(CA203/$CE203)*$U203)","v":""},"","","","",null,"Mareeba"]
[null,"RD-030569",null,null,"McIver Road - Mareeba",null,null,null,null,0,94194.012105000002,null,1,94194.012105000002,null,null,{"$f":"IF(O204=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O204,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O204,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},94194.012105000002,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",94194.012105000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-030570",null,null,"McIver Road - Mareeba",null,null,null,null,0,32752.561229999999,null,1,32752.561229999999,null,null,{"$f":"IF(O205=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O205,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O205,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32752.561229999999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",32752.561229999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002850",null,null,"Kowa Street - 3 - Mareeba",null,null,null,null,0,96375.29873271301,null,1,96375.29873271301,null,null,{"$f":"IF(O206=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O206,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O206,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},96375.29873271301,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",96375.29873271301,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-002851",null,null,"Kowa Street - 4 - Mareeba",null,null,null,null,{"$f":"IF(G207=RoadTYPE1,VLOOKUP(I207,Roadunitrates1,2,FALSE),IF(G207=ROADTYPE2,VLOOKUP(I207,Roadunitrates2,2,FALSE),0))","v":0},22031.295683292003,null,{"$f":"IF(L207=\"\",1,VLOOKUP(L207,Roadsitecond,2,FALSE))","v":1},22031.295683292003,null,null,{"$f":"IF(O207=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O207,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O207,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22031.295683292003,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",22031.295683292003,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003026",null,null,"Lloyd Street - 1 - Mareeba",null,null,null,null,0,24874.560527039997,null,1,{"$f":"IF(K208=\"\",\"\",K208*M208)","v":24874.560527039997},null,null,{"$f":"IF(O208=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O208,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O208,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(Q208=\"\",0,Q208*10000*P208)","v":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((N208+R208)*T208,0)","v":24874.560527039997},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",24874.560527039997,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003021",null,null,"Lloyd Street - 2 - Mareeba",null,null,null,null,0,120940.11328246848,null,1,120940.11328246848,null,null,{"$f":"IF(O209=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O209,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O209,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},120940.11328246848,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",120940.11328246848,"","","","","","","","","","","","","",{"$f":"IF(BR209=\"\",\"\",(BR209/$CE209)*$U209)","v":""},"","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003023",null,null,"Lloyd Street - 3 - Mareeba",null,null,null,null,0,16309.505665151999,null,1,16309.505665151999,null,null,{"$f":"IF(O210=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O210,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O210,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16309.505665151999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA210:CD210)","v":55758},null,"","","",16309.505665151999,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG210:DJ210)=U210,\"\",\"ERROR\")","v":""},null,"Mareeba"]
[null,"RD-029006",null,null,"Lloyd Street - 4 - Mareeba",null,null,null,null,0,89194.874315420151,null,1,89194.874315420151,null,null,{"$f":"IF(O211=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O211,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O211,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},89194.874315420151,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",89194.874315420151,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003135",null,null,"Malone Road - 1 - Mareeba",null,null,null,null,0,18030.8508975,null,1,18030.8508975,null,null,{"$f":"IF(O212=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O212,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O212,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18030.8508975,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",18030.8508975,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003136",null,null,"Malone Road - 2 - Mareeba",null,null,null,null,0,153190.10922516001,null,1,153190.10922516001,null,null,{"$f":"IF(O213=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O213,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O213,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},153190.10922516001,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",153190.10922516001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003137",null,null,"Malone Road - 3 - Mareeba",null,null,null,null,0,141722.48805435002,null,1,141722.48805435002,null,null,{"$f":"IF(O214=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O214,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O214,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},141722.48805435002,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","",{"$f":"IF(AC214=\"y\",BH$14,IF(AND(AC214>0,AC214<=1),AC214*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",141722.48805435002,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003138",null,null,"Malone Road - 4 - Mareeba",null,null,null,null,0,239089.08290085001,null,1,239089.08290085001,null,null,{"$f":"IF(O215=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O215,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O215,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},239089.08290085001,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",239089.08290085001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003139",null,null,"Malone Road - 5 - Mareeba",null,null,null,null,0,56688.995221740006,null,1,56688.995221740006,null,null,{"$f":"IF(O216=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O216,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O216,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},56688.995221740006,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",56688.995221740006,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003140",null,null,"Malone Road - 6 - Mareeba",null,null,null,null,0,9956.6625779711976,null,1,9956.6625779711976,null,null,{"$f":"IF(O217=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O217,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O217,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9956.6625779711976,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",9956.6625779711976,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-029021",null,null,"Malone Road - 7 - Mareeba",null,null,null,null,0,16660.50622929,null,1,16660.50622929,null,null,{"$f":"IF(O218=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O218,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O218,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16660.50622929,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",16660.50622929,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[]
[null,"RD-003141",null,null,"Malone Road - 9 - Mareeba",null,null,null,null,0,204054.18330410068,null,1,204054.18330410068,null,null,{"$f":"IF(O220=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O220,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O220,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},204054.18330410068,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",204054.18330410068,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-030548",null,null,"Oak Forest Road 6 - Kuranda",null,null,null,null,0,57715.325805,null,1,57715.325805,null,null,{"$f":"IF(O221=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O221,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O221,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},57715.325805,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",57715.325805,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003230",null,null,"Martin Avenue - 2 - Mareeba",null,null,null,null,0,60824.070360899997,null,1,60824.070360899997,null,null,{"$f":"IF(O222=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O222,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O222,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60824.070360899997,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",60824.070360899997,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003235",null,null,"Martin Avenue - 3 - Mareeba",null,null,null,null,0,10193.441040720001,null,1,10193.441040720001,null,null,{"$f":"IF(O223=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O223,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O223,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10193.441040720001,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",10193.441040720001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003231",null,null,"Martin Avenue - 4 - Mareeba",null,null,null,null,0,120026.165512176,null,1,120026.165512176,null,null,{"$f":"IF(O224=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O224,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O224,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},120026.165512176,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS224=\"y\",BX$14,IF(AND(AS224>0,AS224<=1),AS224*BX$14,\"\"))","v":""},"","","","","","",55758,null,"","","",120026.165512176,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003232",null,null,"Martin Avenue - 5 - Mareeba",null,null,null,null,0,36627.149279145597,null,1,36627.149279145597,null,null,{"$f":"IF(O225=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O225,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O225,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36627.149279145597,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",36627.149279145597,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-029051",null,null,"Martin Avenue - 6 - Mareeba",null,null,null,null,0,15766.336299004201,null,1,15766.336299004201,null,null,{"$f":"IF(O226=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O226,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O226,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15766.336299004201,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",15766.336299004201,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-029052",null,null,"Martin Avenue - 7 - Mareeba",null,null,null,null,0,17577.787703570641,null,1,17577.787703570641,null,null,{"$f":"IF(O227=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O227,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O227,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17577.787703570641,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",17577.787703570641,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003249",null,null,"Martin Tenni Drive - 1 - Mareeba",null,null,null,null,0,44851.140579168001,null,1,44851.140579168001,null,null,{"$f":"IF(O228=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O228,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O228,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44851.140579168001,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",44851.140579168001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003250",null,null,"Martin Tenni Drive - 2 - Mareeba",null,null,null,null,0,122094.77157662399,null,1,122094.77157662399,null,null,{"$f":"IF(O229=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O229,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O229,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},122094.77157662399,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","",{"$f":"IF(AB229=\"y\",BG$14,IF(AND(AB229>0,AB229<=1),AB229*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",{"$f":"IF(BD229=\"\",\"\",(BD229/$CE229)*$U229)","v":122094.77157662399},"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-029059",null,null,"Martin Tenni Drive - 3 - Mareeba",null,null,null,null,0,85715.5131068544,null,1,85715.5131068544,null,null,{"$f":"IF(O230=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O230,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O230,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},85715.5131068544,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V230=\"y\",BA$14,IF(AND(V230>0,V230<=1),V230*BA$14,\"\"))","v":""},"","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,{"$f":"IF(BA230=\"\",\"\",(BA230/$CE230)*$U230)","v":""},"","",85715.5131068544,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004493",null,null,"Rob Veivers Drive - 6 - Kuranda",null,null,null,null,0,30212.315999999999,null,1,30212.315999999999,null,null,{"$f":"IF(O231=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O231,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O231,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30212.315999999999,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",30212.315999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029065",null,null,"Mason Road - 2 - Kuranda",null,null,null,null,0,26725.727885849999,null,1,26725.727885849999,null,null,{"$f":"IF(O232=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O232,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O232,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26725.727885849999,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",26725.727885849999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003265",null,null,"Mason Road - 3 - Kuranda",null,null,null,null,0,86103.323319195013,null,1,86103.323319195013,null,null,{"$f":"IF(O233=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O233,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O233,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},86103.323319195013,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",86103.323319195013,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003266",null,null,"Mason Road - 4 - Kuranda",null,null,null,null,0,14929.223994669601,null,1,14929.223994669601,null,null,{"$f":"IF(O234=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O234,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O234,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14929.223994669601,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","",{"$f":"IF(AH234=\"y\",BM$14,IF(AND(AH234>0,AH234<=1),AH234*BM$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","",12253,null,"","",14929.223994669601,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029066",null,null,"Mason Road - 5 - Kuranda",null,null,null,null,0,16690.830113643839,null,1,16690.830113643839,null,null,{"$f":"IF(O235=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O235,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O235,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16690.830113643839,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",16690.830113643839,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029067",null,null,"Mason Road - 7 - Kuranda",null,null,null,null,0,5904.5988051061204,null,1,5904.5988051061204,null,null,{"$f":"IF(O236=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O236,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O236,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5904.5988051061204,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",5904.5988051061204,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003267",null,null,"Mason Road - 8 - Kuranda",null,null,null,null,0,28989.280838964594,null,1,28989.280838964594,null,null,{"$f":"IF(O237=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O237,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O237,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28989.280838964594,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",28989.280838964594,"","","","","","","","","","","","","","","","","",{"$f":"IF(BU237=\"\",\"\",(BU237/$CE237)*$U237)","v":""},"","","","","","","","","","",null,"Kuranda"]
[null,"RD-003268",null,null,"Mason Road - 9 - Kuranda",null,null,null,null,0,15059.366669592,null,1,15059.366669592,null,null,{"$f":"IF(O238=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O238,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O238,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15059.366669592,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",15059.366669592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029068",null,null,"Mason Road - 10 - Kuranda",null,null,null,null,0,53456.103724375796,null,1,53456.103724375796,null,null,{"$f":"IF(O239=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O239,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O239,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53456.103724375796,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",53456.103724375796,"","","","","","","","","","","","","","","","",{"$f":"IF(BT239=\"\",\"\",(BT239/$CE239)*$U239)","v":""},"","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003269",null,null,"Mason Road - 11 - Kuranda",null,null,null,null,0,29365.765005704405,null,1,29365.765005704405,null,null,{"$f":"IF(O240=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O240,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O240,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29365.765005704405,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",29365.765005704405,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003270",null,null,"Mason Road - 12 - Kuranda",null,null,null,null,0,102478.06059603841,null,1,102478.06059603841,null,null,{"$f":"IF(O241=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O241,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O241,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},102478.06059603841,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",102478.06059603841,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003271",null,null,"Mason Road - 13 - Kuranda",null,null,null,null,0,35649.797023386003,null,1,35649.797023386003,null,null,{"$f":"IF(O242=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O242,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O242,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35649.797023386003,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",35649.797023386003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003272",null,null,"Mason Road - 14 - Kuranda",null,null,null,null,0,67265.171124177607,null,1,67265.171124177607,null,null,{"$f":"IF(O243=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O243,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O243,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67265.171124177607,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",67265.171124177607,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003273",null,null,"Mason Road - 15 - Kuranda",null,null,null,null,0,43170.184452830406,null,1,43170.184452830406,null,null,{"$f":"IF(O244=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O244,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O244,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43170.184452830406,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",43170.184452830406,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003274",null,null,"Mason Road - Kuranda",null,null,null,null,0,37481.090377651191,null,1,37481.090377651191,null,null,{"$f":"IF(O245=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O245,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O245,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37481.090377651191,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",37481.090377651191,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003275",null,null,"Mason Road - Kuranda",null,null,null,null,0,9289.4943823920003,null,1,9289.4943823920003,null,null,{"$f":"IF(O246=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O246,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O246,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9289.4943823920003,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",9289.4943823920003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-001685",null,null,"Fallon Road - 7 - Kuranda",null,null,null,null,0,4477.4208948671994,null,1,4477.4208948671994,null,null,{"$f":"IF(O247=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O247,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O247,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4477.4208948671994,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",4477.4208948671994,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003283",null,null,"Mason Street - 7 - Mareeba",null,null,null,null,0,108826.2023058,null,1,108826.2023058,null,null,{"$f":"IF(O248=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O248,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O248,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},108826.2023058,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",108826.2023058,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-029064",null,null,"Mason Street - 8 - Mareeba",null,null,null,null,0,212055.628493016,null,1,212055.628493016,null,null,{"$f":"IF(O249=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O249,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O249,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},212055.628493016,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",212055.628493016,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003366",null,null,"McGrath Road - 1 - Mareeba",null,null,null,null,0,5035.1752159631997,null,1,5035.1752159631997,null,null,{"$f":"IF(O250=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O250,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O250,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5035.1752159631997,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",5035.1752159631997,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003381",null,null,"McGrath Road Connection - 1 - Mareeba",null,null,null,null,0,2860.8950090699996,null,1,2860.8950090699996,null,null,{"$f":"IF(O251=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O251,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O251,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2860.8950090699996,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",2860.8950090699996,"","","","","","","","","","","","",{"$f":"IF(BQ251=\"\",\"\",(BQ251/$CE251)*$U251)","v":""},"","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003367",null,null,"McGrath Road - 2 - Mareeba",null,null,null,null,0,8541.8150985090015,null,1,8541.8150985090015,null,null,{"$f":"IF(O252=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O252,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O252,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8541.8150985090015,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",8541.8150985090015,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003368",null,null,"McGrath Road - 3 - Mareeba",null,null,null,null,0,12495.385014441841,null,1,12495.385014441841,null,null,{"$f":"IF(O253=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O253,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O253,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12495.385014441841,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",12495.385014441841,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003369",null,null,"McGrath Road - 4 - Mareeba",null,null,null,null,0,61366.203287025848,null,1,61366.203287025848,null,null,{"$f":"IF(O254=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O254,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O254,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},61366.203287025848,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",61366.203287025848,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003370",null,null,"McGrath Road - 5 - Mareeba",null,null,null,null,0,59517.6751105398,null,1,59517.6751105398,null,null,{"$f":"IF(O255=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O255,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O255,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},59517.6751105398,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",59517.6751105398,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003371",null,null,"McGrath Road - 6 - Mareeba",null,null,null,null,0,36965.167630637399,null,1,36965.167630637399,null,null,{"$f":"IF(O256=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O256,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O256,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36965.167630637399,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",36965.167630637399,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-029098",null,null,"McGrath Road - 7 - Mareeba",null,null,null,null,0,36388.661224608004,null,1,36388.661224608004,null,null,{"$f":"IF(O257=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O257,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O257,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36388.661224608004,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","",{"$f":"IF(AJ257=\"y\",BO$14,IF(AND(AJ257>0,AJ257<=1),AJ257*BO$14,\"\"))","v":""},"","","","","","","","","","","","","","","",55758,null,"","","",36388.661224608004,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-029099",null,null,"McGrath Road - 8 - Mareeba",null,null,null,null,0,8712.0797557247988,null,1,8712.0797557247988,null,null,{"$f":"IF(O258=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O258,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O258,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8712.0797557247988,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",8712.0797557247988,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003372",null,null,"McGrath Road - 9 - Mareeba",null,null,null,null,0,150587.17024712259,null,1,150587.17024712259,null,null,{"$f":"IF(O259=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O259,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O259,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},150587.17024712259,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",150587.17024712259,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003390",null,null,"McIver Road - 1 - Mareeba",null,null,null,null,0,35862.897639859919,null,1,35862.897639859919,null,null,{"$f":"IF(O260=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O260,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O260,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35862.897639859919,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",35862.897639859919,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003391",null,null,"McIver Road - 2 - Mareeba",null,null,null,null,0,39040.622747189285,null,1,39040.622747189285,null,null,{"$f":"IF(O261=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O261,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O261,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39040.622747189285,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",39040.622747189285,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003383",null,null,"McIver Road - 3 - Mareeba",null,null,null,null,0,72559.18922191381,null,1,72559.18922191381,null,null,{"$f":"IF(O262=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O262,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O262,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},72559.18922191381,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",72559.18922191381,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003384",null,null,"McIver Road - 4 - Mareeba",null,null,null,null,0,16193.467122487202,null,1,16193.467122487202,null,null,{"$f":"IF(O263=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O263,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O263,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16193.467122487202,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",16193.467122487202,"","","","","","","","","",{"$f":"IF(BN263=\"\",\"\",(BN263/$CE263)*$U263)","v":""},"","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003385",null,null,"McIver Road - 5 - Mareeba",null,null,null,null,0,76458.82151691,null,1,76458.82151691,null,null,{"$f":"IF(O264=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O264,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O264,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},76458.82151691,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,{"$f":"IF(BA264=\"\",\"\",(BA264/$CE264)*$U264)","v":""},"","",76458.82151691,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003386",null,null,"McIver Road - 6 - Mareeba",null,null,null,null,0,49686.9346527624,null,1,49686.9346527624,null,null,{"$f":"IF(O265=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O265,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O265,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49686.9346527624,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",49686.9346527624,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003387",null,null,"McIver Road - 7 - Mareeba",null,null,null,null,0,29584.218781467,null,1,29584.218781467,null,null,{"$f":"IF(O266=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O266,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O266,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29584.218781467,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",29584.218781467,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD266=\"\",\"\",(CD266/$CE266)*$U266)","v":""},"",null,"Mareeba"]
[null,"RD-003388",null,null,"McIver Road - 8 - Mareeba",null,null,null,null,0,121139.5905893754,null,1,121139.5905893754,null,null,{"$f":"IF(O267=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O267,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O267,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},121139.5905893754,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",121139.5905893754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003389",null,null,"McIver Road - Mareeba",null,null,null,null,0,28027.154635073999,null,1,28027.154635073999,null,null,{"$f":"IF(O268=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O268,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O268,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28027.154635073999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",28027.154635073999,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003392",null,null,"McIver Road - Mareeba",null,null,null,null,0,39321.679637267996,null,1,39321.679637267996,null,null,{"$f":"IF(O269=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O269,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O269,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39321.679637267996,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",39321.679637267996,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-030562",null,null,"Williamson Drive - Kuranda",null,null,null,null,0,8086.1050949999999,null,1,8086.1050949999999,null,null,{"$f":"IF(O270=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O270,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O270,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8086.1050949999999,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",8086.1050949999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-030564",null,null,"Williamson Drive - Kuranda",null,null,null,null,{"$f":"IF(G271=RoadTYPE1,VLOOKUP(I271,Roadunitrates1,2,FALSE),IF(G271=ROADTYPE2,VLOOKUP(I271,Roadunitrates2,2,FALSE),0))","v":0},23086.265594999997,null,{"$f":"IF(L271=\"\",1,VLOOKUP(L271,Roadsitecond,2,FALSE))","v":1},23086.265594999997,null,null,{"$f":"IF(O271=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O271,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O271,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23086.265594999997,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","",{"$f":"IF(AI271=\"y\",BN$14,IF(AND(AI271>0,AI271<=1),AI271*BN$14,\"\"))","v":""},"","","","","","","","","","","","","","","","",12253,null,"","",23086.265594999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-017995",null,null,"McIver Road - Mareeba",null,null,null,null,0,49862.509729472156,null,1,{"$f":"IF(K272=\"\",\"\",K272*M272)","v":49862.509729472156},null,null,{"$f":"IF(O272=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O272,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O272,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(Q272=\"\",0,Q272*10000*P272)","v":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((N272+R272)*T272,0)","v":49862.509729472156},null,null,null,"y",null,null,null,null,null,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$14,\"\"))","v":55758},"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",49862.509729472156,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-017996",null,null,"McIver Road - 12 - Mareeba",null,null,null,null,0,51325.813451198163,null,1,51325.813451198163,null,null,{"$f":"IF(O273=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O273,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O273,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51325.813451198163,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V273=\"y\",BA$14,IF(AND(V273>0,V273<=1),V273*BA$14,\"\"))","v":""},"","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",51325.813451198163,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003766",null,null,"Myola Road - 1 - Kuranda",null,null,null,null,0,10818.510538499999,null,1,10818.510538499999,null,null,{"$f":"IF(O274=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O274,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O274,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10818.510538499999,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA274:CD274)","v":12253},null,"","",10818.510538499999,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG274:DJ274)=U274,\"\",\"ERROR\")","v":""},null,"Kuranda"]
[null,"RD-003767",null,null,"Myola Road - 2 - Kuranda",null,null,null,null,0,10674.263731320001,null,1,10674.263731320001,null,null,{"$f":"IF(O275=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O275,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O275,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10674.263731320001,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",10674.263731320001,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX275=\"\",\"\",(BX275/$CE275)*$U275)","v":""},"","","","","","","",null,"Kuranda"]
[null,"RD-003768",null,null,"Myola Road - 3 - Kuranda",null,null,null,null,0,41651.265573224999,null,1,41651.265573224999,null,null,{"$f":"IF(O276=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O276,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O276,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41651.265573224999,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",41651.265573224999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003774",null,null,"Myola Road - 4 - Kuranda",null,null,null,null,0,139951.71424940834,null,1,139951.71424940834,null,null,{"$f":"IF(O277=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O277,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O277,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},139951.71424940834,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",139951.71424940834,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029353",null,null,"Myola Road - 5 - Kuranda",null,null,null,null,0,52624.120195407595,null,1,52624.120195407595,null,null,{"$f":"IF(O278=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O278,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O278,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},52624.120195407595,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",52624.120195407595,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029354",null,null,"Myola Road - 6 - Kuranda",null,null,null,null,0,323497.50623568002,null,1,323497.50623568002,null,null,{"$f":"IF(O279=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O279,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O279,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},323497.50623568002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",323497.50623568002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029355",null,null,"Myola Road - 7 - Kuranda",null,null,null,null,0,56221.635566476798,null,1,56221.635566476798,null,null,{"$f":"IF(O280=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O280,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O280,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},56221.635566476798,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",56221.635566476798,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029356",null,null,"Myola Road - 8 - Kuranda",null,null,null,null,0,102269.83231616256,null,1,102269.83231616256,null,null,{"$f":"IF(O281=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O281,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O281,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},102269.83231616256,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",102269.83231616256,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029357",null,null,"Myola Road - 9 - Kuranda",null,null,null,null,0,66478.737531432242,null,1,66478.737531432242,null,null,{"$f":"IF(O282=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O282,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O282,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},66478.737531432242,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",66478.737531432242,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003775",null,null,"Myola Road - 10 - Kuranda",null,null,null,null,0,334652.59265760001,null,1,334652.59265760001,null,null,{"$f":"IF(O283=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O283,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O283,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},334652.59265760001,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",334652.59265760001,"","","","","",{"$f":"IF(BI283=\"\",\"\",(BI283/$CE283)*$U283)","v":""},"","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029358",null,null,"Myola Road - 11 - Kuranda",null,null,null,null,0,126721.78175301119,null,1,126721.78175301119,null,null,{"$f":"IF(O284=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O284,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O284,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},126721.78175301119,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,{"$f":"IF(BA284=\"\",\"\",(BA284/$CE284)*$U284)","v":""},"",126721.78175301119,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003776",null,null,"Myola Road - 12 - Kuranda",null,null,null,null,0,80316.622237824005,null,1,80316.622237824005,null,null,{"$f":"IF(O285=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O285,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O285,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},80316.622237824005,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","",{"$f":"IF(AM285=\"y\",BR$14,IF(AND(AM285>0,AM285<=1),AM285*BR$14,\"\"))","v":""},"","","","","","","","","","","","",12253,null,"","",80316.622237824005,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029359",null,null,"Myola Road - 13 - Kuranda",null,null,null,null,0,57225.593344449604,null,1,57225.593344449604,null,null,{"$f":"IF(O286=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O286,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O286,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},57225.593344449604,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",57225.593344449604,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029360",null,null,"Myola Road - 14 - Kuranda",null,null,null,null,0,29728.305314416797,null,1,29728.305314416797,null,null,{"$f":"IF(O287=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O287,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O287,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29728.305314416797,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",29728.305314416797,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029361",null,null,"Myola Road - 15 - Kuranda",null,null,null,null,0,20480.738670645122,null,1,20480.738670645122,null,null,{"$f":"IF(O288=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O288,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O288,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20480.738670645122,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",20480.738670645122,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029362",null,null,"Myola Road - 16 - Kuranda",null,null,null,null,0,128863.55834601985,null,1,128863.55834601985,null,null,{"$f":"IF(O289=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O289,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O289,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},128863.55834601985,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",128863.55834601985,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003769",null,null,"Myola Road - 17 - Kuranda",null,null,null,null,0,96284.743792649999,null,1,96284.743792649999,null,null,{"$f":"IF(O290=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O290,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O290,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},96284.743792649999,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",96284.743792649999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003770",null,null,"Myola Road - 18 - Kuranda",null,null,null,null,0,20338.799812379999,null,1,20338.799812379999,null,null,{"$f":"IF(O291=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O291,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O291,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20338.799812379999,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",20338.799812379999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029363",null,null,"Myola Road - 19 - Kuranda",null,null,null,null,0,18405.892596168,null,1,18405.892596168,null,null,{"$f":"IF(O292=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O292,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O292,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18405.892596168,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",18405.892596168,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029364",null,null,"Myola Road - 20 - Kuranda",null,null,null,null,0,1650.7818312652801,null,1,1650.7818312652801,null,null,{"$f":"IF(O293=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O293,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O293,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1650.7818312652801,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",1650.7818312652801,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003771",null,null,"Myola Road - 21 - Kuranda",null,null,null,null,0,9466.2020636618417,null,1,9466.2020636618417,null,null,{"$f":"IF(O294=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O294,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O294,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9466.2020636618417,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",9466.2020636618417,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003772",null,null,"Myola Road - 22 - Kuranda",null,null,null,null,0,53335.256954805001,null,1,53335.256954805001,null,null,{"$f":"IF(O295=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O295,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O295,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53335.256954805001,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",53335.256954805001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029365",null,null,"Myola Road - 23 - Kuranda",null,null,null,null,0,22477.499140168798,null,1,22477.499140168798,null,null,{"$f":"IF(O296=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O296,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O296,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22477.499140168798,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",22477.499140168798,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003773",null,null,"Myola Road - 24 - Kuranda",null,null,null,null,0,154776.82410414002,null,1,154776.82410414002,null,null,{"$f":"IF(O297=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O297,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O297,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},154776.82410414002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","",{"$f":"IF(AD297=\"y\",BI$14,IF(AND(AD297>0,AD297<=1),AD297*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",12253,null,"","",154776.82410414002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003937",null,null,"Oak Forest Road 1 - Kuranda",null,null,null,null,0,22610.687025465002,null,1,22610.687025465002,null,null,{"$f":"IF(O298=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O298,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O298,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22610.687025465002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",22610.687025465002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029451",null,null,"Oak Forest Road 2 - Kuranda",null,null,null,null,0,26606.323584351001,null,1,26606.323584351001,null,null,{"$f":"IF(O299=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O299,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O299,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26606.323584351001,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",26606.323584351001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029452",null,null,"Oak Forest Road 3 - Kuranda",null,null,null,null,0,10728.350941538158,null,1,10728.350941538158,null,null,{"$f":"IF(O300=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O300,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O300,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10728.350941538158,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",10728.350941538158,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029453",null,null,"Oak Forest Road 4 - Kuranda",null,null,null,null,0,9808.7828882400008,null,1,9808.7828882400008,null,null,{"$f":"IF(O301=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O301,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O301,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9808.7828882400008,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",9808.7828882400008,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029454",null,null,"Oak Forest Road 5 - Kuranda",null,null,null,null,0,41975.820889380004,null,1,41975.820889380004,null,null,{"$f":"IF(O302=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O302,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O302,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41975.820889380004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",41975.820889380004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-031521",null,null,"Martin Tenni Drive - Mareeba",null,null,null,null,0,50565.184009515004,null,1,50565.184009515004,null,null,{"$f":"IF(O303=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O303,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O303,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50565.184009515004,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",50565.184009515004,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-003938",null,null,"Oak Forest Road 7 - Kuranda",null,null,null,null,0,33104.642247809999,null,1,33104.642247809999,null,null,{"$f":"IF(O304=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O304,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O304,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33104.642247809999,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",33104.642247809999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029455",null,null,"Oak Forest Road 8 - Kuranda",null,null,null,null,0,1505.242145295,null,1,1505.242145295,null,null,{"$f":"IF(O305=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O305,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O305,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1505.242145295,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV305=\"y\",CA$14,IF(AND(AV305>0,AV305<=1),AV305*CA$14,\"\"))","v":""},"","","",12253,null,"","",1505.242145295,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-003939",null,null,"Oak Forest Road 9 - Kuranda",null,null,null,null,0,51802.639970991833,null,1,51802.639970991833,null,null,{"$f":"IF(O306=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O306,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O306,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51802.639970991833,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",51802.639970991833,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029456",null,null,"Oak Forest Road 10 - Kuranda",null,null,null,null,0,4673.5965526319997,null,1,4673.5965526319997,null,null,{"$f":"IF(O307=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O307,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O307,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4673.5965526319997,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",4673.5965526319997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029457",null,null,"Oak Forest Road 11 - Kuranda",null,null,null,null,0,26613.535924710002,null,1,26613.535924710002,null,null,{"$f":"IF(O308=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O308,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O308,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26613.535924710002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",26613.535924710002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029458",null,null,"Oak Forest Road 12 - Kuranda",null,null,null,null,0,15226.692965920802,null,1,15226.692965920802,null,null,{"$f":"IF(O309=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O309,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O309,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15226.692965920802,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",15226.692965920802,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-004378",null,null,"Rankin Street - 1 - Mareeba",null,null,null,null,0,92894.943823919995,null,1,92894.943823919995,null,null,{"$f":"IF(O310=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O310,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O310,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},92894.943823919995,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",92894.943823919995,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004390",null,null,"Rankin Street - 13 - Mareeba",null,null,null,null,0,27983.880592919999,null,1,27983.880592919999,null,null,{"$f":"IF(O311=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O311,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O311,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27983.880592919999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",27983.880592919999,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004391",null,null,"Rankin Street - 14 - Mareeba",null,null,null,null,0,27983.880592919999,null,1,27983.880592919999,null,null,{"$f":"IF(O312=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O312,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O312,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27983.880592919999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",27983.880592919999,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-017835",null,null,"Rankin Street - 15 - Mareeba",null,null,null,null,0,19899.648421631999,null,1,19899.648421631999,null,null,{"$f":"IF(O313=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O313,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O313,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19899.648421631999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",19899.648421631999,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004379",null,null,"Rankin Street - 2 - Mareeba",null,null,null,null,0,42171.355450224,null,1,42171.355450224,null,null,{"$f":"IF(O314=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O314,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O314,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42171.355450224,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",42171.355450224,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004385",null,null,"Rankin Street - 3 - Mareeba",null,null,null,null,0,32336.928685152005,null,1,32336.928685152005,null,null,{"$f":"IF(O315=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O315,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O315,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S315,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32336.928685152005,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",32336.928685152005,"","","",{"$f":"IF(BH315=\"\",\"\",(BH315/$CE315)*$U315)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004380",null,null,"Rankin Street - 4 - Mareeba",null,null,null,null,0,85801.206395268004,null,1,85801.206395268004,null,null,{"$f":"IF(O316=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O316,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O316,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},85801.206395268004,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,{"$f":"IF(BA316=\"\",\"\",(BA316/$CE316)*$U316)","v":""},"","",85801.206395268004,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004381",null,null,"Rankin Street - 5 - Mareeba",null,null,null,null,0,134325.83233061997,null,1,134325.83233061997,null,null,{"$f":"IF(O317=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O317,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O317,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},134325.83233061997,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",134325.83233061997,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA317=\"\",\"\",(CA317/$CE317)*$U317)","v":""},"","","","",null,"Mareeba"]
[null,"RD-004382",null,null,"Rankin Street - 6 - Mareeba",null,null,null,null,0,160726.20352916399,null,1,160726.20352916399,null,null,{"$f":"IF(O318=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O318,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O318,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},160726.20352916399,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","",{"$f":"IF(AM318=\"y\",BR$14,IF(AND(AM318>0,AM318<=1),AM318*BR$14,\"\"))","v":""},"","","","","","","","","","","","",55758,null,"","","",160726.20352916399,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004386",null,null,"Rankin Street - 7 - Mareeba",null,null,null,null,0,30036.031836400798,null,1,30036.031836400798,null,null,{"$f":"IF(O319=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O319,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O319,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30036.031836400798,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",30036.031836400798,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004387",null,null,"Rankin Street - 8 - Mareeba",null,null,null,null,0,28794.066826581002,null,1,28794.066826581002,null,null,{"$f":"IF(O320=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O320,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O320,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28794.066826581002,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,{"$f":"IF(Z320=\"y\",BE$14,IF(AND(Z320>0,Z320<=1),Z320*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",28794.066826581002,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004383",null,null,"Rankin Street - 9 - Mareeba",null,null,null,null,0,45707.004968435998,null,1,45707.004968435998,null,null,{"$f":"IF(O321=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O321,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O321,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45707.004968435998,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V321=\"y\",BA$14,IF(AND(V321>0,V321<=1),V321*BA$14,\"\"))","v":""},"","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",45707.004968435998,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004388",null,null,"Rankin Street - 10 - Mareeba",null,null,null,null,0,84337.101302391005,null,1,84337.101302391005,null,null,{"$f":"IF(O322=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O322,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O322,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},84337.101302391005,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",84337.101302391005,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004384",null,null,"Rankin Street - 11 - Mareeba",null,null,null,null,0,35632.807954984797,null,1,35632.807954984797,null,null,{"$f":"IF(O323=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O323,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O323,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35632.807954984797,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",35632.807954984797,"","","","","","","","","","","","","",{"$f":"IF(BR323=\"\",\"\",(BR323/$CE323)*$U323)","v":""},"","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004389",null,null,"Rankin Street - 12 - Mareeba",null,null,null,null,0,106531.07532933599,null,1,106531.07532933599,null,null,{"$f":"IF(O324=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O324,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O324,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},106531.07532933599,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",106531.07532933599,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-029777",null,null,"Ray Road - 1 - Mareeba",null,null,null,null,0,14228.248621466881,null,1,14228.248621466881,null,null,{"$f":"IF(O325=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O325,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O325,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14228.248621466881,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",14228.248621466881,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004412",null,null,"Ray Road - 2 - Mareeba",null,null,null,null,0,223566.52370597998,null,1,223566.52370597998,null,null,{"$f":"IF(O326=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O326,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O326,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},223566.52370597998,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",223566.52370597998,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004413",null,null,"Ray Road - 3 - Mareeba",null,null,null,null,0,229244.23831081498,null,1,229244.23831081498,null,null,{"$f":"IF(O327=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O327,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O327,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},229244.23831081498,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",229244.23831081498,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-029778",null,null,"Ray Road - 4 - Mareeba",null,null,null,null,0,10279.41213779928,null,1,10279.41213779928,null,null,{"$f":"IF(O328=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O328,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O328,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10279.41213779928,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",10279.41213779928,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004414",null,null,"Ray Road - 5 - Mareeba",null,null,null,null,0,49087.188483354003,null,1,49087.188483354003,null,null,{"$f":"IF(O329=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O329,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O329,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49087.188483354003,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",49087.188483354003,"","","","","","","","","",{"$f":"IF(BN329=\"\",\"\",(BN329/$CE329)*$U329)","v":""},"","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-029779",null,null,"Ray Road - 6 - Mareeba",null,null,null,null,0,15170.9175338112,null,1,15170.9175338112,null,null,{"$f":"IF(O330=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O330,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O330,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15170.9175338112,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",15170.9175338112,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004415",null,null,"Ray Road - 7 - Mareeba",null,null,null,null,0,47904.364664478002,null,1,47904.364664478002,null,null,{"$f":"IF(O331=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O331,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O331,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},47904.364664478002,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",47904.364664478002,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004416",null,null,"Ray Road - 8 - Mareeba",null,null,null,null,0,114409.35511481701,null,1,114409.35511481701,null,null,{"$f":"IF(O332=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O332,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O332,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},114409.35511481701,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",114409.35511481701,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004417",null,null,"Ray Road - 9 - Mareeba",null,null,null,null,0,104369.77733508899,null,1,104369.77733508899,null,null,{"$f":"IF(O333=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O333,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O333,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},104369.77733508899,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",104369.77733508899,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004418",null,null,"Ray Road - 10 - Mareeba",null,null,null,null,0,40994.942600556002,null,1,40994.942600556002,null,null,{"$f":"IF(O334=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O334,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O334,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40994.942600556002,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",40994.942600556002,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-028865",null,null,"Kowa Street - 2 - Mareeba",null,null,null,null,{"$f":"IF(G335=RoadTYPE1,VLOOKUP(I335,Roadunitrates1,2,FALSE),IF(G335=ROADTYPE2,VLOOKUP(I335,Roadunitrates2,2,FALSE),0))","v":0},109668.443385501,null,{"$f":"IF(L335=\"\",1,VLOOKUP(L335,Roadsitecond,2,FALSE))","v":1},109668.443385501,null,null,{"$f":"IF(O335=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O335,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O335,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},109668.443385501,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","",{"$f":"IF(AE335=\"y\",BJ$14,IF(AND(AE335>0,AE335<=1),AE335*BJ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",55758,null,"","","",109668.443385501,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004419",null,null,"Ray Road - 11 - Mareeba",null,null,null,null,0,361121.88177512994,null,1,{"$f":"IF(K336=\"\",\"\",K336*M336)","v":361121.88177512994},null,null,{"$f":"IF(O336=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O336,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O336,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(Q336=\"\",0,Q336*10000*P336)","v":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((N336+R336)*T336,0)","v":361121.88177512994},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",361121.88177512994,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004441",null,null,"Reynolds Street - 1 - Mareeba",null,null,null,null,0,71825.293521828004,null,1,71825.293521828004,null,null,{"$f":"IF(O337=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O337,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O337,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},71825.293521828004,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",71825.293521828004,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-029787",null,null,"Reynolds Street - 10 (Return) - Mareeba",null,null,null,null,0,34824.384737855995,null,1,34824.384737855995,null,null,{"$f":"IF(O338=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O338,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O338,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34824.384737855995,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA338:CD338)","v":55758},null,"","","",34824.384737855995,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG338:DJ338)=U338,\"\",\"ERROR\")","v":""},null,"Mareeba"]
[null,"RD-004437",null,null,"Reynolds Street - 2 - Mareeba",null,null,null,null,0,33465.259265760003,null,1,33465.259265760003,null,null,{"$f":"IF(O339=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O339,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O339,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33465.259265760003,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",33465.259265760003,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004442",null,null,"Reynolds Street - 3 - Mareeba",null,null,null,null,0,28701.107773065003,null,1,28701.107773065003,null,null,{"$f":"IF(O340=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O340,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O340,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28701.107773065003,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",28701.107773065003,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004438",null,null,"Reynolds Street - 4 - Mareeba",null,null,null,null,0,35226.833329888192,null,1,35226.833329888192,null,null,{"$f":"IF(O341=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O341,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O341,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35226.833329888192,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",35226.833329888192,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004443",null,null,"Reynolds Street - 5 - Mareeba",null,null,null,null,0,335253.10814331332,null,1,335253.10814331332,null,null,{"$f":"IF(O342=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O342,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O342,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},335253.10814331332,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",335253.10814331332,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004439",null,null,"Reynolds Street - 6 - Mareeba",null,null,null,null,0,76435.581753531005,null,1,76435.581753531005,null,null,{"$f":"IF(O343=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O343,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O343,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},76435.581753531005,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",76435.581753531005,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004444",null,null,"Reynolds Street - 7 - Mareeba",null,null,null,null,0,26118.288553392002,null,1,26118.288553392002,null,null,{"$f":"IF(O344=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O344,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O344,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26118.288553392002,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",26118.288553392002,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004440",null,null,"Reynolds Street - 8 - Mareeba",null,null,null,null,0,80033.8984957512,null,1,80033.8984957512,null,null,{"$f":"IF(O345=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O345,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O345,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},80033.8984957512,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",80033.8984957512,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-018102",null,null,"Reynolds Street - 9 - Mareeba",null,null,null,null,0,40016.9492478756,null,1,40016.9492478756,null,null,{"$f":"IF(O346=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O346,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O346,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40016.9492478756,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","",{"$f":"IF(AP346=\"y\",BU$14,IF(AND(AP346>0,AP346<=1),AP346*BU$14,\"\"))","v":""},"","","","","","","","","",55758,null,"","","",40016.9492478756,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004492",null,null,"Rob Veivers Drive - 1 - Kuranda",null,null,null,null,0,34824.384737855995,null,1,34824.384737855995,null,null,{"$f":"IF(O347=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O347,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O347,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34824.384737855995,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",34824.384737855995,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-004488",null,null,"Rob Veivers Drive - 2 - Kuranda",null,null,null,null,0,70648.880672159998,null,1,70648.880672159998,null,null,{"$f":"IF(O348=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O348,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O348,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},70648.880672159998,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",70648.880672159998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-031529",null,null,"Kowa Street - Mareeba",null,null,null,null,0,5125.3989226171207,null,1,5125.3989226171207,null,null,{"$f":"IF(O349=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O349,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O349,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5125.3989226171207,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",5125.3989226171207,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-031530",null,null,"Kowa Street - Mareeba",null,null,null,null,0,33955.783889761435,null,1,33955.783889761435,null,null,{"$f":"IF(O350=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O350,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O350,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33955.783889761435,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",33955.783889761435,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-004490",null,null,"Rob Veivers Drive - 4 - Kuranda",null,null,null,null,0,95933.743228512001,null,1,95933.743228512001,null,null,{"$f":"IF(O351=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O351,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O351,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S351,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},95933.743228512001,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",95933.743228512001,"","","","","","","","","","","","","","","","","",{"$f":"IF(BU351=\"\",\"\",(BU351/$CE351)*$U351)","v":""},"","","","","","","","","","",null,"Kuranda"]
[null,"RD-030563",null,null,"Williamson Drive - Kuranda",null,null,null,null,0,1577.2480144495203,null,1,1577.2480144495203,null,null,{"$f":"IF(O352=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O352,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O352,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1577.2480144495203,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",1577.2480144495203,{"$f":"IF(BD352=\"\",\"\",(BD352/$CE352)*$U352)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-031526",null,null,"Ray Road - Mareeba",null,null,null,null,0,16660.687873417559,null,1,16660.687873417559,null,null,{"$f":"IF(O353=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O353,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O353,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16660.687873417559,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,{"$f":"IF(BA353=\"\",\"\",(BA353/$CE353)*$U353)","v":""},"","",16660.687873417559,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-029802",null,null,"Rob Veivers Drive - 5 - Kuranda",null,null,null,null,0,41947.772899094998,null,1,41947.772899094998,null,null,{"$f":"IF(O354=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O354,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O354,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41947.772899094998,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",41947.772899094998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-031544",null,null,"Anzac Avenue - Mareeba",null,null,null,null,0,34046.509789003321,null,1,34046.509789003321,null,null,{"$f":"IF(O355=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O355,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O355,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34046.509789003321,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",34046.509789003321,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-029803",null,null,"Rob Veivers Drive - 7 - Kuranda",null,null,null,null,0,24874.560527039997,null,1,24874.560527039997,null,null,{"$f":"IF(O356=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O356,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O356,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24874.560527039997,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",24874.560527039997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029804",null,null,"Rob Veivers Drive - 8 - Kuranda",null,null,null,null,0,12126.348256932,null,1,12126.348256932,null,null,{"$f":"IF(O357=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O357,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O357,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12126.348256932,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",12126.348256932,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029805",null,null,"Rob Veivers Drive - 9 - Kuranda",null,null,null,null,0,23680.58162174208,null,1,23680.58162174208,null,null,{"$f":"IF(O358=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O358,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O358,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23680.58162174208,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",23680.58162174208,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-029806",null,null,"Rob Veivers Drive - 10 - Kuranda",null,null,null,null,0,104659.71341752079,null,1,104659.71341752079,null,null,{"$f":"IF(O359=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O359,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O359,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},104659.71341752079,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",104659.71341752079,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-004494",null,null,"Rob Veivers Drive - 11 - Kuranda",null,null,null,null,0,20987.910444690002,null,1,20987.910444690002,null,null,{"$f":"IF(O360=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O360,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O360,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20987.910444690002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",20987.910444690002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-004612",null,null,"Saddle Mountain Road - 1 - Kuranda",null,null,null,null,0,13381.295479398002,null,1,13381.295479398002,null,null,{"$f":"IF(O361=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O361,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O361,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13381.295479398002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","",{"$f":"IF(AJ361=\"y\",BO$14,IF(AND(AJ361>0,AJ361<=1),AJ361*BO$14,\"\"))","v":""},"","","","","","","","","","","","","","","",12253,null,"","",13381.295479398002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-004613",null,null,"Saddle Mountain Road - 2 - Kuranda",null,null,null,null,0,86112.138401855991,null,1,86112.138401855991,null,null,{"$f":"IF(O362=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O362,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O362,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},86112.138401855991,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",86112.138401855991,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-004614",null,null,"Saddle Mountain Road",null,null,null,null,0,74540.819804106592,null,1,74540.819804106592,null,null,{"$f":"IF(O363=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O363,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O363,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},74540.819804106592,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",74540.819804106592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-004615",null,null,"Saddle Mountain Road",null,null,null,null,0,3281.8606171646402,null,1,3281.8606171646402,null,null,{"$f":"IF(O364=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O364,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O364,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3281.8606171646402,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",3281.8606171646402,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-004616",null,null,"Saddle Mountain Road - 5 - Kuranda",null,null,null,null,0,35093.645444592003,null,1,35093.645444592003,null,null,{"$f":"IF(O365=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O365,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O365,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35093.645444592003,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",35093.645444592003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-005049",null,null,"Suhle Street - 1 - Mareeba",null,null,null,null,0,16683.2651699784,null,1,16683.2651699784,null,null,{"$f":"IF(O366=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O366,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O366,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16683.2651699784,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",16683.2651699784,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-030162",null,null,"Suhle Street - 2 - Mareeba",null,null,null,null,0,55589.514002568001,null,1,55589.514002568001,null,null,{"$f":"IF(O367=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O367,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O367,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55589.514002568001,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",55589.514002568001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-030163",null,null,"Suhle Street - 3 - Mareeba",null,null,null,null,0,16853.1558539904,null,1,16853.1558539904,null,null,{"$f":"IF(O368=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O368,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O368,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16853.1558539904,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"",{"$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$14,\"\"))","v":""},55758,null,"","","",16853.1558539904,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-005158",null,null,"Thongon Street - 3 - Kuranda",null,null,null,null,0,37305.429821352001,null,1,37305.429821352001,null,null,{"$f":"IF(O369=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O369,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O369,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37305.429821352001,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",37305.429821352001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-005155",null,null,"Thongon Street - 4 - Kuranda",null,null,null,null,0,8335.9695621888004,null,1,8335.9695621888004,null,null,{"$f":"IF(O370=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O370,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O370,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8335.9695621888004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",8335.9695621888004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-030183",null,null,"Thongon Street - 5 - Kuranda",null,null,null,null,0,9785.7033990911987,null,1,9785.7033990911987,null,null,{"$f":"IF(O371=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O371,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O371,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9785.7033990911987,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",9785.7033990911987,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-005159",null,null,"Thongon Street - 6 - Kuranda",null,null,null,null,0,31333.612004100003,null,1,31333.612004100003,null,null,{"$f":"IF(O372=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O372,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O372,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31333.612004100003,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",31333.612004100003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-005156",null,null,"Thongon Street - 7 - Kuranda",null,null,null,null,0,15222.205287475199,null,1,15222.205287475199,null,null,{"$f":"IF(O373=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O373,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O373,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15222.205287475199,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",15222.205287475199,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-005157",null,null,"Thongon Street - 8 - Kuranda",null,null,null,null,0,45783.936598931999,null,1,45783.936598931999,null,null,{"$f":"IF(O374=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O374,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O374,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45783.936598931999,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",45783.936598931999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-030184",null,null,"Thongon Street - 9 - Kuranda",null,null,null,null,0,14007.967719480001,null,1,14007.967719480001,null,null,{"$f":"IF(O375=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O375,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O375,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14007.967719480001,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",14007.967719480001,"","","","","","","","","","","","",{"$f":"IF(BP375=\"\",\"\",(BP375/$CE375)*$U375)","v":""},"","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-030185",null,null,"Thongon Street - 10 - Kuranda",null,null,null,null,0,12902.075531100001,null,1,12902.075531100001,null,null,{"$f":"IF(O376=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O376,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O376,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12902.075531100001,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",12902.075531100001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-030186",null,null,"Thongon Street - 11 - Kuranda",null,null,null,null,0,14450.324594832,null,1,14450.324594832,null,null,{"$f":"IF(O377=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O377,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O377,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14450.324594832,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",14450.324594832,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-018123",null,null,"Thongon Street - 12 - Kuranda",null,null,null,null,0,14745.229178399999,null,1,14745.229178399999,null,null,{"$f":"IF(O378=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O378,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O378,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14745.229178399999,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",14745.229178399999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-005161",null,null,"Thooree Street - 1 - Kuranda",null,null,null,null,0,12911.691984911999,null,1,12911.691984911999,null,null,{"$f":"IF(O379=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O379,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O379,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12911.691984911999,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",12911.691984911999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-005160",null,null,"Thooree Street - 2 - Kuranda",null,null,null,null,0,63035.854737660004,null,1,63035.854737660004,null,null,{"$f":"IF(O380=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O380,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O380,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},63035.854737660004,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",63035.854737660004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-005414",null,null,"Vaughan Street - 1 - Mareeba",null,null,null,null,0,14321.303839521001,null,1,14321.303839521001,null,null,{"$f":"IF(O381=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O381,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O381,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14321.303839521001,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(Y381=\"y\",BD$14,IF(AND(Y381>0,Y381<=1),Y381*BD$14,\"\"))","v":55758},"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",14321.303839521001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-005415",null,null,"Vaughan Street - 2 - Mareeba",null,null,null,null,0,14450.324594832,null,1,14450.324594832,null,null,{"$f":"IF(O382=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O382,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O382,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14450.324594832,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V382=\"y\",BA$14,IF(AND(V382>0,V382<=1),V382*BA$14,\"\"))","v":""},"","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",14450.324594832,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-005416",null,null,"Vaughan Street - 3 - Mareeba",null,null,null,null,0,21233.130016895997,null,1,21233.130016895997,null,null,{"$f":"IF(O383=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O383,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O383,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21233.130016895997,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",21233.130016895997,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-005546",null,null,"Walsh Street - 9 - Mareeba",null,null,null,null,0,24917.300321759998,null,1,24917.300321759998,null,null,{"$f":"IF(O384=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O384,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O384,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24917.300321759998,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",24917.300321759998,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-005538",null,null,"Walsh Street - 10 - Mareeba",null,null,null,null,0,273620.16579743999,null,1,273620.16579743999,null,null,{"$f":"IF(O385=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O385,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O385,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},273620.16579743999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",273620.16579743999,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-005547",null,null,"Walsh Street - 11 - Mareeba",null,null,null,null,0,19933.840257408003,null,1,19933.840257408003,null,null,{"$f":"IF(O386=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O386,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O386,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19933.840257408003,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",19933.840257408003,"","",{"$f":"IF(BG386=\"\",\"\",(BG386/$CE386)*$U386)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-005539",null,null,"Walsh Street - 12 - Mareeba",null,null,null,null,0,158495.18624477999,null,1,158495.18624477999,null,null,{"$f":"IF(O387=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O387,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O387,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},158495.18624477999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",158495.18624477999,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-005548",null,null,"Walsh Street - 13 - Mareeba",null,null,null,null,0,136810.08289871999,null,1,136810.08289871999,null,null,{"$f":"IF(O388=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O388,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O388,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},136810.08289871999,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",136810.08289871999,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ388=\"\",\"\",(BZ388/$CE388)*$U388)","v":""},"","","","","",null,"Mareeba"]
[null,"RD-005540",null,null,"Walsh Street - 15 - Mareeba",null,null,null,null,0,163607.93418816,null,1,163607.93418816,null,null,{"$f":"IF(O389=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O389,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O389,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},163607.93418816,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",163607.93418816,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-005550",null,null,"Walsh Street - 16 - Mareeba",null,null,null,null,0,82086.04973923201,null,1,82086.04973923201,null,null,{"$f":"IF(O390=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O390,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O390,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},82086.04973923201,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS390=\"y\",BX$14,IF(AND(AS390>0,AS390<=1),AS390*BX$14,\"\"))","v":""},"","","","","","",55758,null,"","","",82086.04973923201,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-005541",null,null,"Walsh Street - 17 - Mareeba",null,null,null,null,0,246258.14921769599,null,1,246258.14921769599,null,null,{"$f":"IF(O391=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O391,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O391,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},246258.14921769599,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","",{"$f":"IF(AQ391=\"y\",BV$14,IF(AND(AQ391>0,AQ391<=1),AQ391*BV$14,\"\"))","v":""},"","","","","","","","",55758,null,"","","",246258.14921769599,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-005551",null,null,"Walsh Street - 18 - Mareeba",null,null,null,null,0,37311.840790559996,null,1,37311.840790559996,null,null,{"$f":"IF(O392=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O392,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O392,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37311.840790559996,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",37311.840790559996,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-005542",null,null,"Walsh Street - 19 - Mareeba",null,null,null,null,0,239666.39067803038,null,1,239666.39067803038,null,null,{"$f":"IF(O393=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O393,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O393,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},239666.39067803038,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",239666.39067803038,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Mareeba"]
[null,"RD-005563",null,null,"Warril Drive - 1 - Kuranda",null,null,null,null,0,22387.104474336,null,1,22387.104474336,null,null,{"$f":"IF(O394=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O394,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O394,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22387.104474336,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","",{"$f":"IF(AO394=\"y\",BT$14,IF(AND(AO394>0,AO394<=1),AO394*BT$14,\"\"))","v":""},"","","","","","","","","","",12253,null,"","",22387.104474336,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-005564",null,null,"Warril Drive - 2 - Kuranda",null,null,null,null,0,35733.460171550396,null,1,35733.460171550396,null,null,{"$f":"IF(O395=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O395,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O395,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35733.460171550396,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",35733.460171550396,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-005565",null,null,"Warril Drive - 3 - Kuranda",null,null,null,null,0,6967.1207867940002,null,1,6967.1207867940002,null,null,{"$f":"IF(O396=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O396,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O396,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6967.1207867940002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",6967.1207867940002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-005566",null,null,"Warril Drive - 4 - Kuranda",null,null,null,null,0,52751.057385726002,null,1,52751.057385726002,null,null,{"$f":"IF(O397=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O397,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O397,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},52751.057385726002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",52751.057385726002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-005567",null,null,"Warril Drive - 5 - Kuranda",null,null,null,null,0,28384.566168419999,null,1,28384.566168419999,null,null,{"$f":"IF(O398=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O398,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O398,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28384.566168419999,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",28384.566168419999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-005568",null,null,"Warril Drive - 6 - Kuranda",null,null,null,null,{"$f":"IF(G399=RoadTYPE1,VLOOKUP(I399,Roadunitrates1,2,FALSE),IF(G399=ROADTYPE2,VLOOKUP(I399,Roadunitrates2,2,FALSE),0))","v":0},26375.528692863001,null,{"$f":"IF(L399=\"\",1,VLOOKUP(L399,Roadsitecond,2,FALSE))","v":1},26375.528692863001,null,null,{"$f":"IF(O399=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O399,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O399,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26375.528692863001,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",26375.528692863001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-005569",null,null,"Warril Drive - 7 - Kuranda",null,null,null,null,0,35948.868736939199,null,1,{"$f":"IF(K400=\"\",\"\",K400*M400)","v":35948.868736939199},null,null,{"$f":"IF(O400=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O400,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O400,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(Q400=\"\",0,Q400*10000*P400)","v":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((N400+R400)*T400,0)","v":35948.868736939199},null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",35948.868736939199,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-005570",null,null,"Warril Drive - 8 - Kuranda",null,null,null,null,0,15814.258293834,null,1,15814.258293834,null,null,{"$f":"IF(O401=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O401,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O401,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S401,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15814.258293834,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",15814.258293834,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Kuranda"]
[null,"RD-005571",null,null,"Warril Drive - 9 - Kuranda",null,null,null,null,null,46447.471911959998,null,{"$f":"IF(L402=\"\",1,VLOOKUP(L402,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(K402=\"\",\"\",K402*M402)","v":46447.471911959998},null,null,{"$f":"IF(O402=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O402,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O402,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(Q402=\"\",0,Q402*10000*P402)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S402,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N402+R402)*T402,0)","v":46447.471911959998},null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuranda"]
[null,"RD-005726",null,null,"Williamson Drive - 6 - Kuranda",null,null,null,null,null,3624.3345922560002,null,1,3624.3345922560002,null,null,{"$f":"IF(O403=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O403,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O403,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S403,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3624.3345922560002,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuranda"]
[null,"RD-031560",null,null,"Rob Veivers Drive - Kuranda",null,null,null,null,null,77568.303848046489,null,1,77568.303848046489,null,null,{"$f":"IF(O404=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O404,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O404,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S404,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},77568.303848046489,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuranda"]
[null,"RD-031561",null,null,"Rob Veivers Drive - Kuranda",null,null,null,null,null,54226.189345640749,null,1,54226.189345640749,null,null,{"$f":"IF(O405=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O405,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O405,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S405,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54226.189345640749,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuranda"]
[null,"RD-031562",null,null,"Rob Veivers Drive - Kuranda",null,null,null,null,null,20918.629237448884,null,1,20918.629237448884,null,null,{"$f":"IF(O406=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O406,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O406,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S406,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20918.629237448884,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuranda"]
[null,"RD-005721",null,null,"Williamson Drive - Kuranda",null,null,null,null,null,237213.87440750998,null,1,237213.87440750998,null,null,{"$f":"IF(O407=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O407,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O407,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S407,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},237213.87440750998,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuranda"]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B18,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":"Chillagoe"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B19,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":"Dimbulah"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B20,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":"Kuranda"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B21,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":"Mareeba"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B22,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B23,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B24,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B25,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B26,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B27,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":0}]
[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":436,"n_cols":114,"rows_kept":436,"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,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Parks and Land for Community Facilities"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[null,null,null,null,null,null,null,null,"  "]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand - Parks & Comm'!$C8","v":"CHILLAGOE"},{"$f":"'Catchment Demand - Parks & Comm'!$C9","v":"DIMBULAH"},{"$f":"'Catchment Demand - Parks & Comm'!$C10","v":"KURANDA"},{"$f":"'Catchment Demand - Parks & Comm'!$C11","v":"MAREEBA"},{"$f":"'Catchment Demand - Parks & Comm'!$C12","v":"Balance of Region"},{"$f":"'Catchment Demand - Parks & Comm'!$C13","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C14","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C15","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C16","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C17","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C18","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C19","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C20","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C21","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C22","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C23","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C24","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C25","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C26","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C27","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C28","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C29","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C30","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C31","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C32","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C33","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C34","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C35","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C36","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C37","v":0},null,{"$f":"U11","v":"CHILLAGOE"},{"$f":"V11","v":"DIMBULAH"},"KURANDA","MAREEBA","Balance of Region",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"U11","v":"CHILLAGOE"},{"$f":"V11","v":"DIMBULAH"},"KURANDA","MAREEBA","Balance of Region",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Address","Description","Unit Rate Type (*)","Unit (*)","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Repalcement Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,5,FALSE),\"\")","v":217},{"$f":"IFERROR(VLOOKUP(V11,Parkscatch,5,FALSE),\"\")","v":426},{"$f":"IFERROR(VLOOKUP(W11,Parkscatch,5,FALSE),\"\")","v":2242},{"$f":"IFERROR(VLOOKUP(X11,Parkscatch,5,FALSE),\"\")","v":10371},{"$f":"IFERROR(VLOOKUP(Y11,Parkscatch,5,FALSE),\"\")","v":11724},{"$f":"IFERROR(VLOOKUP(Z11,Parkscatch,6,FALSE),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"U14","v":217},{"$f":"V14","v":426},2242,10371,11724,"","","","","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CF15:CF401)","v":1979170.192153723},549119.45556445164,1244950.2802241794,2341448.9991993597,528941.07285828656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"M3","District Recreation Park",null,"Anzac Memorial Park",null,null,{"$f":"IFERROR(VLOOKUP($G15,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"I15*H15","v":0},null,{"$f":"IF(K15=\"\",1,VLOOKUP(K15,PArksitecond,2,FALSE))","v":1},{"$f":"IF(J15=\"\",\"\",J15*L15)","v":0},"Mareeba",1.9,{"$f":"IF(N15=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N15,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N15,Landcost2,2,FALSE),\"Error\")))","v":7},{"$f":"IF(P15=\"\",0,P15*10000*O15)","v":133000},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R15,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q15+M15)*S15,0)","v":133000},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U15=\"y\",AZ$14,IF(AND(U15>0,U15<=1),U15*AZ$14,\"\"))","v":""},{"$f":"IF(V15=\"y\",BA$14,IF(AND(V15>0,V15<=1),V15*BA$14,\"\"))","v":""},"",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ15:CC15)","v":10371},null,{"$f":"IF(AZ15=\"\",\"\",(AZ15/$CD15)*$T15)","v":""},"","",133000,"","","","","","","","","","","","",{"$f":"IF(BP15=\"\",\"\",(BP15/$CD15)*$T15)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CF15:DI15)=T15,\"\",\"ERROR\")","v":""}]
[null,null,"M10","District Recreation Park",null,"Centenary Park \"Hundred Park\"",null,null,0,0,null,1,{"$f":"IF(J16=\"\",\"\",J16*L16)","v":0},"Mareeba",1.425,{"$f":"IF(N16=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N16,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N16,Landcost2,2,FALSE),\"Error\")))","v":7},{"$f":"IF(P16=\"\",0,P16*10000*O16)","v":99750},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q16+M16)*S16,0)","v":99750},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U16=\"y\",AZ$14,IF(AND(U16>0,U16<=1),U16*AZ$14,\"\"))","v":""},"","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ16:CC16)","v":10371},null,"","","",99750,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF16:DI16)=T16,\"\",\"ERROR\")","v":""}]
[null,null,"M33","District Recreation Park",null,"Mary Andrews Park",null,null,0,0,null,1,0,"Mareeba",4,{"$f":"IF(N17=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N17,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N17,Landcost2,2,FALSE),\"Error\")))","v":7},280000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},280000,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ17:CC17)","v":10371},null,"","","",280000,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF17:DI17)=T17,\"\",\"ERROR\")","v":""}]
[null,null,"M4","District Sports Park",null,"Arnold Park",null,null,0,0,null,1,0,"Mareeba",1,{"$f":"IF(N18=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N18,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N18,Landcost2,2,FALSE),\"Error\")))","v":7},70000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},70000,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ18:CC18)","v":10371},null,"","","",70000,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF18:DI18)=T18,\"\",\"ERROR\")","v":""}]
[null,null,"M8","District Sports Park",null,"Borzi Park",null,null,0,0,null,1,0,"Mareeba",12.58,{"$f":"IF(N19=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N19,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N19,Landcost2,2,FALSE),\"Error\")))","v":7},880600,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},880600,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",880600,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"M9","District Sports Park",null,"Brady Park",null,null,0,0,null,1,0,"Mareeba",2.6,{"$f":"IF(N20=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N20,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N20,Landcost2,2,FALSE),\"Error\")))","v":7},182000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},182000,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",182000,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"M16","District Sports Park",null,"Firth Park",null,null,0,0,null,1,0,"Mareeba",2.78,{"$f":"IF(N21=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N21,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N21,Landcost2,2,FALSE),\"Error\")))","v":7},194600,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},194600,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",194600,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"M7","Shire Recreation Park",null,"Bicentennial Lake Park",null,null,0,0,null,1,0,"Mareeba",11.2,{"$f":"IF(N22=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N22,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N22,Landcost2,2,FALSE),\"Error\")))","v":7},784000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},784000,"y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,426,2242,10371,11724,"","","","","","","","","","","","","","","","","","","","","","","","","",24980,null,6810.5684547638111,13370.056044835868,70365.412329863888,325494.9559647718,367959.00720576459,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"M13","Shire Sports Park",null,"Davies Park",null,null,0,0,null,1,0,"Mareeba",4.7,{"$f":"IF(N23=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N23,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N23,Landcost2,2,FALSE),\"Error\")))","v":7},329000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},329000,"y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,426,2242,10371,11724,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS23=\"y\",BX$14,IF(AND(AS23>0,AS23<=1),AS23*BX$14,\"\"))","v":""},"","","","","",24980,null,2858.0064051240993,5610.6485188150518,29528.342674139312,136591.63330664532,154411.36909527623,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,"Mareeba",null,{"$f":"IF(N24=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N24,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N24,Landcost2,2,FALSE),\"Error\")))","v":7},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,426,2242,10371,11724,"","","","","","","","","","","",{"$f":"IF(AK24=\"y\",BP$14,IF(AND(AK24>0,AK24<=1),AK24*BP$14,\"\"))","v":""},"","","","","","","","","","","","","",24980,null,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"M12","District Community Facility",null,"CWA Mareeba",null,null,0,0,null,1,0,"Mareeba",0.1,{"$f":"IF(N25=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N25,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N25,Landcost2,2,FALSE),\"Error\")))","v":7},7000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7000,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7000,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"M21","District Community Facility",null,"Mareeba Civic Centre",null,null,0,0,null,1,0,"Mareeba",0.08,{"$f":"IF(N26=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N26,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N26,Landcost2,2,FALSE),\"Error\")))","v":7},5600,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5600,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",5600,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"M30","Shire Community Facility",null,"Mareeba Shire Hall",null,null,0,0,null,1,0,"Mareeba",0.2,{"$f":"IF(N27=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N27,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N27,Landcost2,2,FALSE),\"Error\")))","v":7},14000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14000,"y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,426,2242,10371,11724,"","","","","","","","","","","","","","","","","","","","","","","","","",24980,null,121.61729383506805,238.75100080064053,1256.5252201761409,5812.4099279423544,6570.6965572457966,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TBC","District Community Facility",null,"Mareeba Library",null,null,0,0,null,1,{"$f":"IF(J28=\"\",\"\",J28*L28)","v":0},"Mareeba",0.1,{"$f":"IF(N28=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N28,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N28,Landcost2,2,FALSE),\"Error\")))","v":7},7000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7000,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",7000,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"M31","District Community Facility",null,"Mareeba Swimming Pool / Mareeba Gymnastics Club, Mareeba Judo Hall",null,null,0,0,null,1,0,"Mareeba",0.2,{"$f":"IF(N29=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N29,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N29,Landcost2,2,FALSE),\"Error\")))","v":7},14000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14000,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",14000,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N30=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N30,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N30,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BO30=\"\",\"\",(BO30/$CD30)*$T30)","v":""},"","","","","","","","","","","","","","",""]
[null,null,"K7","District Recreation Park",null,"Kuranda Skateboard Facility",null,null,0,0,null,1,0,"Kuranda",0.93,{"$f":"IF(N31=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N31,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N31,Landcost2,2,FALSE),\"Error\")))","v":7},65100,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},65100,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,{"$f":"IF(AZ31=\"\",\"\",(AZ31/$CD31)*$T31)","v":""},"",65100,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"K1","District Sports Park",null,"Bartley Park",null,null,0,0,null,1,0,"Kuranda",2.74,{"$f":"IF(N32=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N32,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N32,Landcost2,2,FALSE),\"Error\")))","v":7},191800.00000000003,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},191800.00000000003,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U32=\"y\",AZ$14,IF(AND(U32>0,U32<=1),U32*AZ$14,\"\"))","v":""},"",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",191800.00000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"K4","District Sports Park",null,"Hunter Park and Kuranda Recreation Centre",null,null,0,0,null,1,0,"Kuranda",3.08,{"$f":"IF(N33=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N33,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N33,Landcost2,2,FALSE),\"Error\")))","v":7},215600,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},215600,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",215600,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"K10","District Sports Park",null,"Mantaka Park",null,null,0,0,null,1,0,"Kuranda",4,{"$f":"IF(N34=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N34,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N34,Landcost2,2,FALSE),\"Error\")))","v":7},280000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},280000,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",280000,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"K6","District Recreation Park",null,"Kuranda Esplanade",null,null,0,0,null,1,0,"Kuranda",4,{"$f":"IF(N35=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N35,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N35,Landcost2,2,FALSE),\"Error\")))","v":7},280000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},280000,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",280000,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"K8","District Community Facility",null,"Kuranda Swimming Pool",null,null,0,0,null,1,0,"Kuranda",0.79,{"$f":"IF(N36=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N36,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N36,Landcost2,2,FALSE),\"Error\")))","v":7},55300,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55300,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",55300,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"District Community Facility",null,"Kuranda Service Centre and Library",null,null,0,0,null,1,0,"Kuranda",0.8,{"$f":"IF(N37=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N37,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N37,Landcost2,2,FALSE),\"Error\")))","v":7},56000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},56000,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",56000,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N38=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N38,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N38,Landcost2,2,FALSE),\"Error\")))","v":10},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"D10","District Recreation Parks",null,"Q150 Park / Railway Avenue Park",null,null,0,0,null,1,0,"Dimbulah",0.49,{"$f":"IF(N39=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N39,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N39,Landcost2,2,FALSE),\"Error\")))","v":7},34300,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34300,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",426,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",426,null,"",34300,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"D9","District Recreation Parks",null,"Lions Park",null,null,0,0,null,1,0,"Dimbulah",0.2,{"$f":"IF(N40=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N40,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N40,Landcost2,2,FALSE),\"Error\")))","v":7},14000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14000,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",426,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",426,null,"",14000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"D5","District Sports Parks",null,"Dimbulah Recreation Reserve",null,null,0,0,null,1,0,"Dimbulah",6.3,{"$f":"IF(N41=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N41,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N41,Landcost2,2,FALSE),\"Error\")))","v":7},441000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},441000,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",426,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",426,null,"",441000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"D4","Community Facility",null,"Dimbulah",null,null,0,0,null,1,0,"Dimbulah",0.57999999999999996,{"$f":"IF(N42=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N42,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N42,Landcost2,2,FALSE),\"Error\")))","v":7},40600,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40600,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",426,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",426,null,"",40600,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"D7","Community Facility",null,"Public Hall",null,null,0,0,null,1,0,"Dimbulah",null,{"$f":"IF(N43=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N43,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N43,Landcost2,2,FALSE),\"Error\")))","v":7},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",426,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",426,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N44=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N44,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N44,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"C4","District Recreation Parks",null,"Chillagoe Town Hall & Pat Kinnear Memorial Recreation Reserve",null,null,0,0,null,1,0,"Chillagoe",0.2,{"$f":"IF(N45=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N45,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N45,Landcost2,2,FALSE),\"Error\")))","v":7},14000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14000,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",217,null,14000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"C1","District Sports Parks",null,"Chillagoe football grounds \"10 acres\", ",null,null,0,0,null,1,0,"Chillagoe",4.1340000000000003,{"$f":"IF(N46=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N46,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N46,Landcost2,2,FALSE),\"Error\")))","v":7},289380,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},289380,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",217,null,289380,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"C2","District Sports Parks",null,"Chillagoe Recreation Reserve ",null,null,0,0,null,1,0,"Chillagoe",23.8,{"$f":"IF(N47=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N47,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N47,Landcost2,2,FALSE),\"Error\")))","v":7},1666000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1666000,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,"","","","","","","","","","","","","","",{"$f":"IF(AJ47=\"y\",BO$14,IF(AND(AJ47>0,AJ47<=1),AJ47*BO$14,\"\"))","v":""},"","","","","","","","","","","","","","",217,null,1666000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC47=\"\",\"\",(CC47/$CD47)*$T47)","v":""},""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N48=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N48,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N48,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U48=\"y\",AZ$14,IF(AND(U48>0,U48<=1),U48*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ48=\"\",\"\",(AZ48/$CD48)*$T48)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BP48=\"\",\"\",(BP48/$CD48)*$T48)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N49=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N49,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N49,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N50=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N50,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N50,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N51=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N51,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N51,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N52=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N52,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N52,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N53=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N53,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N53,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N54=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N54,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N54,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N55=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N55,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N55,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AR55=\"y\",BW$14,IF(AND(AR55>0,AR55<=1),AR55*BW$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N56=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N56,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N56,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N57=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N57,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N57,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N58=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N58,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N58,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N59=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N59,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N59,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N60=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N60,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N60,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N61=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N61,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N61,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N62=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N62,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N62,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N63=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N63,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N63,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BO63=\"\",\"\",(BO63/$CD63)*$T63)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N64=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N64,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N64,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ64=\"\",\"\",(AZ64/$CD64)*$T64)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N65=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N65,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N65,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U65=\"y\",AZ$14,IF(AND(U65>0,U65<=1),U65*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV65=\"y\",CA$14,IF(AND(AV65>0,AV65<=1),AV65*CA$14,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N66=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N66,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N66,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N67=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N67,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N67,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX67=\"\",\"\",(BX67/$CD67)*$T67)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N68=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N68,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N68,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N69=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N69,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N69,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N70=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N70,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N70,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N71=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N71,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N71,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N72=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N72,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N72,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N73=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N73,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N73,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N74=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N74,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N74,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N75=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N75,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N75,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N76=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N76,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N76,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N77=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N77,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N77,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N78=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N78,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N78,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G79,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"I79*H79","v":0},null,{"$f":"IF(K79=\"\",1,VLOOKUP(K79,PArksitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(N79=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N79,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N79,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J80=\"\",\"\",J80*L80)","v":0},null,null,{"$f":"IF(N80=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N80,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N80,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(P80=\"\",0,P80*10000*O80)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R80,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q80+M80)*S80,0)","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,{"$f":"IF(N81=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N81,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N81,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ81=\"\",\"\",(AZ81/$CD81)*$T81)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N82=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N82,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N82,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U82=\"y\",AZ$14,IF(AND(U82>0,U82<=1),U82*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ82:CC82)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF82:DI82)=T82,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N83=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N83,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N83,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N84=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N84,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N84,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N85=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N85,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N85,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N86=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N86,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N86,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP86=\"y\",BU$14,IF(AND(AP86>0,AP86<=1),AP86*BU$14,\"\"))","v":""},"","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N87=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N87,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N87,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AK87=\"y\",BP$14,IF(AND(AK87>0,AK87<=1),AK87*BP$14,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N88=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N88,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N88,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N89=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N89,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N89,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N90=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N90,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N90,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N91=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N91,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N91,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N92=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N92,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N92,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N93=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N93,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N93,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N94=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N94,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N94,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N95=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N95,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N95,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BV95=\"\",\"\",(BV95/$CD95)*$T95)","v":""},"","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N96=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N96,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N96,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BP96=\"\",\"\",(BP96/$CD96)*$T96)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N97=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N97,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N97,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","",{"$f":"IF(BN97=\"\",\"\",(BN97/$CD97)*$T97)","v":""},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N98=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N98,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N98,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(Y98=\"y\",BD$14,IF(AND(Y98>0,Y98<=1),Y98*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ98=\"\",\"\",(AZ98/$CD98)*$T98)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N99=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N99,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N99,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U99=\"y\",AZ$14,IF(AND(U99>0,U99<=1),U99*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N100=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N100,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N100,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N101=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N101,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N101,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N102=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N102,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N102,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N103=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N103,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N103,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N104=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N104,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N104,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N105=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N105,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N105,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N106=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N106,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N106,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N107=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N107,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N107,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N108=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N108,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N108,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N109=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N109,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N109,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N110=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N110,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N110,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N111=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N111,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N111,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N112=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N112,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N112,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N113=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N113,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N113,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N114=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N114,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N114,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N115=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N115,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N115,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N116=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N116,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N116,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BC116=\"\",\"\",(BC116/$CD116)*$T116)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC116=\"\",\"\",(CC116/$CD116)*$T116)","v":""},""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N117=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N117,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N117,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ117=\"\",\"\",(AZ117/$CD117)*$T117)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N118=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N118,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N118,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N119=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N119,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N119,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AB119=\"y\",BG$14,IF(AND(AB119>0,AB119<=1),AB119*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N120=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N120,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N120,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N121=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N121,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N121,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N122=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N122,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N122,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N123=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N123,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N123,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N124=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N124,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N124,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N125=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N125,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N125,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N126=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N126,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N126,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N127=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N127,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N127,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N128=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N128,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N128,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N129=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N129,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N129,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N130=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N130,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N130,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N131=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N131,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N131,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N132=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N132,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N132,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N133=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N133,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N133,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N134=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N134,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N134,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N135=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N135,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N135,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N136=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N136,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N136,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N137=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N137,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N137,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N138=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N138,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N138,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BP138=\"\",\"\",(BP138/$CD138)*$T138)","v":""},"","","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N139,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N140=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N140,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N140,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N141=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N141,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N141,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N142=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N142,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N142,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G143,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"I143*H143","v":0},null,{"$f":"IF(K143=\"\",1,VLOOKUP(K143,PArksitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(N143=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N143,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N143,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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(AS143=\"y\",BX$14,IF(AND(AS143>0,AS143<=1),AS143*BX$14,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J144=\"\",\"\",J144*L144)","v":0},null,null,{"$f":"IF(N144=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N144,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N144,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(P144=\"\",0,P144*10000*O144)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q144+M144)*S144,0)","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(X144=\"y\",BC$14,IF(AND(X144>0,X144<=1),X144*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AN144=\"y\",BS$14,IF(AND(AN144>0,AN144<=1),AN144*BS$14,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N145=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N145,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N145,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U145=\"y\",AZ$14,IF(AND(U145>0,U145<=1),U145*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N146=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N146,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N146,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ146:CC146)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF146:DI146)=T146,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N147=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N147,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N147,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N148=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N148,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N148,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N149=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N149,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N149,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N150=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N150,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N150,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BM150=\"\",\"\",(BM150/$CD150)*$T150)","v":""},"","","","","","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N151,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ151=\"\",\"\",(AZ151/$CD151)*$T151)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N152,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N153=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N153,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N153,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N154=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N154,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N154,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N155=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N155,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N155,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N156=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N156,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N156,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N157=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N157,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N157,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BX157=\"\",\"\",(BX157/$CD157)*$T157)","v":""},"","","","","",""]
[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$8=\"Location\",VLOOKUP(N158,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N159=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N159,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N159,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AM159=\"y\",BR$14,IF(AND(AM159>0,AM159<=1),AM159*BR$14,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N160=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N160,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N160,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AK160=\"y\",BP$14,IF(AND(AK160>0,AK160<=1),AK160*BP$14,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N161=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N161,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N161,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N162,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N163,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N164,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N165,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N166,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N167,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N168,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N169=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N169,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N169,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N170=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N170,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N170,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BH170=\"\",\"\",(BH170/$CD170)*$T170)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N171,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ171=\"\",\"\",(AZ171/$CD171)*$T171)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N172,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N173=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N173,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N173,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(W173=\"y\",BB$14,IF(AND(W173>0,W173<=1),W173*BB$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N174=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N174,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N174,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U174=\"y\",AZ$14,IF(AND(U174>0,U174<=1),U174*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N175=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N175,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N175,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N176,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N177,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N178,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N179,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N180,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N181,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N182,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N183,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N184=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N184,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N184,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N185,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV185=\"y\",CA$14,IF(AND(AV185>0,AV185<=1),AV185*CA$14,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N186=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N186,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N186,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N187,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N188,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N189,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N190=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N190,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N190,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N191=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N191,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N191,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(Z191=\"y\",BE$14,IF(AND(Z191>0,Z191<=1),Z191*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","",{"$f":"IF(AS191=\"y\",BX$14,IF(AND(AS191>0,AS191<=1),AS191*BX$14,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N192=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N192,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N192,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BJ192=\"\",\"\",(BJ192/$CD192)*$T192)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N193,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N194,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N195,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N196,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N197,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N198,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N199=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N199,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N199,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N200=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N200,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N200,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BI200=\"\",\"\",(BI200/$CD200)*$T200)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N201,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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(AZ201=\"\",\"\",(AZ201/$CD201)*$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$8=\"Location\",VLOOKUP(N202,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N203,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ203=\"\",\"\",(BZ203/$CD203)*$T203)","v":""},"","","",""]
[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$8=\"Location\",VLOOKUP(N204,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N205=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N205,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N205,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N206=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N206,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N206,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G207,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"I207*H207","v":0},null,{"$f":"IF(K207=\"\",1,VLOOKUP(K207,PArksitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(N207=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N207,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N207,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J208=\"\",\"\",J208*L208)","v":0},null,null,{"$f":"IF(N208=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N208,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N208,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(P208=\"\",0,P208*10000*O208)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q208+M208)*S208,0)","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,{"$f":"IF(N209=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N209,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N209,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BQ209=\"\",\"\",(BQ209/$CD209)*$T209)","v":""},"","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N210,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ210:CC210)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF210:DI210)=T210,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N211=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N211,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N211,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N212,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N213=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N213,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N213,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N214,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AB214=\"y\",BG$14,IF(AND(AB214>0,AB214<=1),AB214*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N215=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N215,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N215,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N216,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N217,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N218,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N219,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N220,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N221,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N222,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N223=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N223,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N223,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N224,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AR224=\"y\",BW$14,IF(AND(AR224>0,AR224<=1),AR224*BW$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N225=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N225,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N225,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N226,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N227,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N228=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N228,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N228,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N229=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N229,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N229,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AA229=\"y\",BF$14,IF(AND(AA229>0,AA229<=1),AA229*BF$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BC229=\"\",\"\",(BC229/$CD229)*$T229)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N230,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U230=\"y\",AZ$14,IF(AND(U230>0,U230<=1),U230*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ230=\"\",\"\",(AZ230/$CD230)*$T230)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N231,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N232,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N233=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N233,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N233,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N234,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AG234=\"y\",BL$14,IF(AND(AG234>0,AG234<=1),AG234*BL$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N235=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N235,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N235,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N236=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N236,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N236,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N237,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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(BT237=\"\",\"\",(BT237/$CD237)*$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$8=\"Location\",VLOOKUP(N238,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N239,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS239=\"\",\"\",(BS239/$CD239)*$T239)","v":""},"","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N240,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N241,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N242,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N243,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N244,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N245,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N246,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N247,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N248,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N249,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N250=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N250,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N250,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N251,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BP251=\"\",\"\",(BP251/$CD251)*$T251)","v":""},"","","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N252,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N253,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N254,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N255,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N256=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N256,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N256,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N257,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AI257=\"y\",BN$14,IF(AND(AI257>0,AI257<=1),AI257*BN$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N258=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N258,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N258,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N259,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N260,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N261,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N262=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N262,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N262,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N263=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N263,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N263,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BM263=\"\",\"\",(BM263/$CD263)*$T263)","v":""},"","","","","","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N264,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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(AZ264=\"\",\"\",(AZ264/$CD264)*$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$8=\"Location\",VLOOKUP(N265,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N266,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC266=\"\",\"\",(CC266/$CD266)*$T266)","v":""},""]
[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$8=\"Location\",VLOOKUP(N267,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N268,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N269=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N269,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N269,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N270=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N270,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N270,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G271,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"I271*H271","v":0},null,{"$f":"IF(K271=\"\",1,VLOOKUP(K271,PArksitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(N271=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N271,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N271,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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(AH271=\"y\",BM$14,IF(AND(AH271>0,AH271<=1),AH271*BM$14,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J272=\"\",\"\",J272*L272)","v":0},null,null,{"$f":"IF(N272=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N272,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N272,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(P272=\"\",0,P272*10000*O272)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q272+M272)*S272,0)","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(X272=\"y\",BC$14,IF(AND(X272>0,X272<=1),X272*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N273=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N273,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N273,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U273=\"y\",AZ$14,IF(AND(U273>0,U273<=1),U273*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N274=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N274,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N274,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ274:CC274)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF274:DI274)=T274,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N275=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N275,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N275,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BW275=\"\",\"\",(BW275/$CD275)*$T275)","v":""},"","","","","","",""]
[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$8=\"Location\",VLOOKUP(N276,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N277,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N278,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N279,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N280,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N281,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N282=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N282,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N282,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N283=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N283,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N283,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BH283=\"\",\"\",(BH283/$CD283)*$T283)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N284,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ284=\"\",\"\",(AZ284/$CD284)*$T284)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N285,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AL285=\"y\",BQ$14,IF(AND(AL285>0,AL285<=1),AL285*BQ$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N286=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N286,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N286,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N287,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N288,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N289,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N290,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N291,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N292,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N293,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N294,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N295,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N296=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N296,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N296,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N297,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AC297=\"y\",BH$14,IF(AND(AC297>0,AC297<=1),AC297*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N298=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N298,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N298,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N299,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N300,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N301,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N302,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N303,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N304=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N304,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N304,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N305,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU305=\"y\",BZ$14,IF(AND(AU305>0,AU305<=1),AU305*BZ$14,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N306=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N306,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N306,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N307,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N308,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N309,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N310,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N311,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N312,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N313,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N314=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N314,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N314,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N315=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N315,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N315,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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(BG315=\"\",\"\",(BG315/$CD315)*$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$8=\"Location\",VLOOKUP(N316,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ316=\"\",\"\",(AZ316/$CD316)*$T316)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N317,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ317=\"\",\"\",(BZ317/$CD317)*$T317)","v":""},"","","",""]
[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$8=\"Location\",VLOOKUP(N318,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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(AL318=\"y\",BQ$14,IF(AND(AL318>0,AL318<=1),AL318*BQ$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N319=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N319,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N319,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N320=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N320,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N320,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(Y320=\"y\",BD$14,IF(AND(Y320>0,Y320<=1),Y320*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N321=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N321,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N321,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U321=\"y\",AZ$14,IF(AND(U321>0,U321<=1),U321*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N322=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N322,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N322,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N323,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BQ323=\"\",\"\",(BQ323/$CD323)*$T323)","v":""},"","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N324,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N325,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N326,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N327,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N328=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N328,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N328,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N329,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BM329=\"\",\"\",(BM329/$CD329)*$T329)","v":""},"","","","","","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N330,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N331,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N332,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N333=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N333,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N333,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N334=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N334,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N334,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G335,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"I335*H335","v":0},null,{"$f":"IF(K335=\"\",1,VLOOKUP(K335,PArksitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(N335=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N335,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N335,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AD335=\"y\",BI$14,IF(AND(AD335>0,AD335<=1),AD335*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J336=\"\",\"\",J336*L336)","v":0},null,null,{"$f":"IF(N336=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N336,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N336,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(P336=\"\",0,P336*10000*O336)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q336+M336)*S336,0)","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,{"$f":"IF(N337=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N337,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N337,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N338,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ338:CC338)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF338:DI338)=T338,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N339=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N339,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N339,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N340,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N341,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N342,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N343,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N344,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N345=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N345,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N345,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N346,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AO346=\"y\",BT$14,IF(AND(AO346>0,AO346<=1),AO346*BT$14,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N347=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N347,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N347,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N348,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N349,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N350=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N350,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N350,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N351=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N351,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N351,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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(BT351=\"\",\"\",(BT351/$CD351)*$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$8=\"Location\",VLOOKUP(N352,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BC352=\"\",\"\",(BC352/$CD352)*$T352)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N353,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ353=\"\",\"\",(AZ353/$CD353)*$T353)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N354,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N355,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N356,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N357,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N358,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N359,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N360=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N360,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N360,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N361,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AI361=\"y\",BN$14,IF(AND(AI361>0,AI361<=1),AI361*BN$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N362=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N362,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N362,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N363,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N364,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N365,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N366,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N367=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N367,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N367,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N368,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(Z368=\"y\",BE$14,IF(AND(Z368>0,Z368<=1),Z368*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX368=\"y\",CC$14,IF(AND(AX368>0,AX368<=1),AX368*CC$14,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N369=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N369,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N369,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N370,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N371,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N372,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N373,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N374=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N374,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N374,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N375,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BO375=\"\",\"\",(BO375/$CD375)*$T375)","v":""},"","","","","","","","","","","","","","",""]
[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$8=\"Location\",VLOOKUP(N376,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N377,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N378,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N379,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N380=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N380,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N380,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N381=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N381,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N381,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(X381=\"y\",BC$14,IF(AND(X381>0,X381<=1),X381*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N382=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N382,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N382,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U382=\"y\",AZ$14,IF(AND(U382>0,U382<=1),U382*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N383=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N383,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N383,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N384,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N385=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N385,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N385,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N386,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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(BF386=\"\",\"\",(BF386/$CD386)*$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$8=\"Location\",VLOOKUP(N387,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N388,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY388=\"\",\"\",(BY388/$CD388)*$T388)","v":""},"","","","",""]
[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$8=\"Location\",VLOOKUP(N389,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N390=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N390,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N390,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AR390=\"y\",BW$14,IF(AND(AR390>0,AR390<=1),AR390*BW$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N391=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N391,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N391,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP391=\"y\",BU$14,IF(AND(AP391>0,AP391<=1),AP391*BU$14,\"\"))","v":""},"","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N392=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N392,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N392,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N393=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N393,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N393,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N394,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AN394=\"y\",BS$14,IF(AND(AN394>0,AN394<=1),AN394*BS$14,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N395=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N395,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N395,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(N396,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N397=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N397,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N397,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(N398=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N398,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N398,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,{"$f":"I399*H399","v":0},null,{"$f":"IF(K399=\"\",1,VLOOKUP(K399,PArksitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(N399=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N399,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N399,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J400=\"\",\"\",J400*L400)","v":0},null,null,{"$f":"IF(N400=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N400,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N400,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(P400=\"\",0,P400*10000*O400)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R400,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q400+M400)*S400,0)","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,{"$f":"IF(N401=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(N401,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(N401,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R401,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B18,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":"Chillagoe"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B19,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":"Dimbulah"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B20,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":"Kuranda"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B21,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":"Mareeba"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B22,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B23,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B24,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B25,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B26,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B27,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":0}]
[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":115,"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,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Stormwater"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand - Stormwater'!$C8","v":"CHILLAGOE"},{"$f":"'Catchment Demand - Stormwater'!$C9","v":"DIMBULAH"},{"$f":"'Catchment Demand - Stormwater'!$C10","v":"KURANDA"},{"$f":"'Catchment Demand - Stormwater'!$C11","v":"MAREEBA"},{"$f":"'Catchment Demand - Stormwater'!$C12","v":0},{"$f":"'Catchment Demand - Stormwater'!$C13","v":0},{"$f":"'Catchment Demand - Stormwater'!$C14","v":0},{"$f":"'Catchment Demand - Stormwater'!$C15","v":0},{"$f":"'Catchment Demand - Stormwater'!$C16","v":0},{"$f":"'Catchment Demand - Stormwater'!$C17","v":0},{"$f":"'Catchment Demand - Stormwater'!$C18","v":0},{"$f":"'Catchment Demand - Stormwater'!$C19","v":0},{"$f":"'Catchment Demand - Stormwater'!$C20","v":0},{"$f":"'Catchment Demand - Stormwater'!$C21","v":0},{"$f":"'Catchment Demand - Stormwater'!$C22","v":0},{"$f":"'Catchment Demand - Stormwater'!$C23","v":0},{"$f":"'Catchment Demand - Stormwater'!$C24","v":0},{"$f":"'Catchment Demand - Stormwater'!$C25","v":0},{"$f":"'Catchment Demand - Stormwater'!$C26","v":0},{"$f":"'Catchment Demand - Stormwater'!$C27","v":0},{"$f":"'Catchment Demand - Stormwater'!$C28","v":0},{"$f":"'Catchment Demand - Stormwater'!$C29","v":0},{"$f":"'Catchment Demand - Stormwater'!$C30","v":0},{"$f":"'Catchment Demand - Stormwater'!$C31","v":0},{"$f":"'Catchment Demand - Stormwater'!$C32","v":0},{"$f":"'Catchment Demand - Stormwater'!$C33","v":0},{"$f":"'Catchment Demand - Stormwater'!$C34","v":0},{"$f":"'Catchment Demand - Stormwater'!$C35","v":0},{"$f":"'Catchment Demand - Stormwater'!$C36","v":0},{"$f":"'Catchment Demand - Stormwater'!$C37","v":0},null,{"$f":"V11","v":"CHILLAGOE"},{"$f":"W11","v":"DIMBULAH"},"KURANDA","MAREEBA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"V11","v":"CHILLAGOE"},{"$f":"W11","v":"DIMBULAH"},"KURANDA","MAREEBA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","asset type/name","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,5,FALSE),\"\")","v":8.58},{"$f":"IFERROR(VLOOKUP(W11,stormcatch,5,FALSE),\"\")","v":17.170000000000002},{"$f":"IFERROR(VLOOKUP(X11,stormcatch,5,FALSE),\"\")","v":73.89},{"$f":"IFERROR(VLOOKUP(Y11,stormcatch,5,FALSE),\"\")","v":411.12},{"$f":"IFERROR(VLOOKUP(Z11,stormcatch,5,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(AA11,stormcatch,6,FALSE),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"V14","v":8.58},{"$f":"W14","v":17.170000000000002},73.89,411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CG15:CG401)","v":38530.367626975545},121079.57020801865,233874.06396383364,4301570.6012593508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DR-003386",null,"Open Drain",null,"Surface Drain - Coronet Drive Mareeba",null,null,null,{"$f":"IF(G15=SWTYPE1,VLOOKUP(I15,SWUnitrates1,2,FALSE),IF(G15=SWTYPE2,VLOOKUP(I15,SWUnitrates2,2,FALSE),0))","v":0},12177.029323023731,null,{"$f":"IF(L15=\"\",1,VLOOKUP(L15,SWsitecond,2,FALSE))","v":1},{"$f":"IF(K15=\"\",\"\",K15*M15)","v":12177.029323023731},null,null,{"$f":"IF(O15=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O15,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O15,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(Q15=\"\",0,Q15*10000*P15)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S15,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T15*(R15+N15),0)","v":12177.029323023731},null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V15=\"y\",BA$14,IF(AND(V15>0,V15<=1),V15*BA$14,\"\"))","v":""},{"$f":"IF(W15=\"y\",BB$14,IF(AND(W15>0,W15<=1),W15*BB$14,\"\"))","v":""},"",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA15:CD15)","v":411.12},null,{"$f":"IF(BA15=\"\",\"\",(BA15/$CE15)*$U15)","v":""},"","",12177.029323023731,"","","","","","","","","","","","",{"$f":"IF(BQ15=\"\",\"\",(BQ15/$CE15)*$U15)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CG15:DJ15)=U15,\"\",\"ERROR\")","v":""}]
[null,"DR-003362",null,"Open Drain",null,"Open Drain - Seary Road 144 - Mareeba",null,null,null,0,14398.109508182801,null,1,14398.109508182801,null,null,{"$f":"IF(O16=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O16,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O16,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(Q16=\"\",0,Q16*10000*P16)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T16*(R16+N16),0)","v":14398.109508182801},null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V16=\"y\",BA$14,IF(AND(V16>0,V16<=1),V16*BA$14,\"\"))","v":""},"","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA16:CD16)","v":411.12},null,"","","",14398.109508182801,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG16:DJ16)=U16,\"\",\"ERROR\")","v":""}]
[null,"DR-001087",null,"Open Drain",null,"Seary Road Mareeba Marinelli Estate - Drain and Bund Wall",null,null,null,0,28292.55319934,null,1,28292.55319934,null,null,{"$f":"IF(O17=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O17,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O17,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(Q17=\"\",0,Q17*10000*P17)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28292.55319934,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA17:CD17)","v":411.12},null,"","","",28292.55319934,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG17:DJ17)=U17,\"\",\"ERROR\")","v":""}]
[null,"DR-003372",null,"Open Drain",null,"Open Earth Drain - Chillagoe Aerodrome;;(RAU Programme) Earthworks drainage with no material used",null,null,null,0,38530.367626975545,null,1,38530.367626975545,null,null,{"$f":"IF(O18=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O18,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O18,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38530.367626975545,"y",null,null,null,null,"Chillagoe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.58,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA18:CD18)","v":8.58},null,38530.367626975545,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG18:DJ18)=U18,\"\",\"ERROR\")","v":""}]
[null,"DR-003373",null,"Open Drain",null,"Open Drain - Mareeba Depot - Kowa Street",null,null,null,0,18859.288952107399,null,1,18859.288952107399,null,null,{"$f":"IF(O19=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O19,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O19,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18859.288952107399,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",18859.288952107399,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003408",null,"Pipes & Minor Culverts",null,"Bellevue Road - Mareeba - FRC",null,null,null,0,3482.4318347763301,null,1,3482.4318347763301,null,null,{"$f":"IF(O20=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O20,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O20,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3482.4318347763301,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",3482.4318347763301,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000745",null,"Pipes & Minor Culverts",null,"Drainage Malone Road R0144",null,null,null,0,82953.391285935446,null,1,82953.391285935446,null,null,{"$f":"IF(O21=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O21,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O21,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},82953.391285935446,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",82953.391285935446,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000786",null,"Pipes & Minor Culverts",null,"Tully Crt 2",null,null,null,0,2039.8729389033758,null,1,2039.8729389033758,null,null,{"$f":"IF(O22=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O22,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O22,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2039.8729389033758,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",2039.8729389033758,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000787",null,"Pipes & Minor Culverts",null,"Tully Crt 3",null,null,null,0,1616.9770895184618,null,1,1616.9770895184618,null,null,{"$f":"IF(O23=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O23,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O23,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1616.9770895184618,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AT23=\"y\",BY$14,IF(AND(AT23>0,AT23<=1),AT23*BY$14,\"\"))","v":""},"","","","","",73.89,null,"","",1616.9770895184618,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000785",null,"Pipes & Minor Culverts",null,"Tully Crt 1",null,null,null,0,3323.0014691962133,null,1,3323.0014691962133,null,null,{"$f":"IF(O24=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O24,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O24,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3323.0014691962133,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","",{"$f":"IF(AL24=\"y\",BQ$14,IF(AND(AL24>0,AL24<=1),AL24*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","",73.89,null,"","",3323.0014691962133,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000776",null,"Pipes & Minor Culverts",null,"Rayfield Rd 2",null,null,null,0,4175.6496463175372,null,1,4175.6496463175372,null,null,{"$f":"IF(O25=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O25,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O25,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4175.6496463175372,null,null,"y","y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",485.01,null,"","",636.14925953362365,3539.5003867839137,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000777",null,"Pipes & Minor Culverts",null,"Rayfield Rd 3",null,null,null,0,32013.266868878949,null,1,32013.266868878949,null,null,{"$f":"IF(O26=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O26,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O26,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32013.266868878949,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",32013.266868878949,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000778",null,"Pipes & Minor Culverts",null,"Rayfield Rd 4",null,null,null,0,1325.1149524008902,null,1,1325.1149524008902,null,null,{"$f":"IF(O27=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O27,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O27,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1325.1149524008902,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1325.1149524008902,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000779",null,"Pipes & Minor Culverts",null,"Rayfield Rd 5",null,null,null,0,9996.2347320717599,null,1,9996.2347320717599,null,null,{"$f":"IF(O28=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O28,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O28,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9996.2347320717599,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",9996.2347320717599,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000775",null,"Pipes & Minor Culverts",null,"Rayfield Rd 1",null,null,null,0,3100.1061594906,null,1,3100.1061594906,null,null,{"$f":"IF(O29=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O29,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O29,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3100.1061594906,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",3100.1061594906,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001035",null,"Pipes & Minor Culverts",null,"Storm Water Elsie Close Mareeba",null,null,null,0,13262.384810031001,null,1,13262.384810031001,null,null,{"$f":"IF(O30=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O30,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O30,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13262.384810031001,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",13262.384810031001,"","","","","","","","","","","",{"$f":"IF(BP30=\"\",\"\",(BP30/$CE30)*$U30)","v":""},"","","","","","","","","","","","","","",""]
[null,"DR-001036",null,"Pipes & Minor Culverts",null,"Storm Water Elsie Close Mareeba",null,null,null,0,7030.9470465511185,null,1,7030.9470465511185,null,null,{"$f":"IF(O31=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O31,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O31,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7030.9470465511185,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,{"$f":"IF(BA31=\"\",\"\",(BA31/$CE31)*$U31)","v":""},"","",7030.9470465511185,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001037",null,"Pipes & Minor Culverts",null,"Storm Water Elsie Close Mareeba",null,null,null,0,12404.230498793697,null,1,12404.230498793697,null,null,{"$f":"IF(O32=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O32,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O32,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12404.230498793697,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V32=\"y\",BA$14,IF(AND(V32>0,V32<=1),V32*BA$14,\"\"))","v":""},"","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",12404.230498793697,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001038",null,"Pipes & Minor Culverts",null,"Storm Water Elsie Close Mareeba",null,null,null,0,23221.2790426344,null,1,23221.2790426344,null,null,{"$f":"IF(O33=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O33,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O33,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23221.2790426344,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",23221.2790426344,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000780",null,"Pipes & Minor Culverts",null,"Agius Cresent 6",null,null,null,0,16146.897857260852,null,1,16146.897857260852,null,null,{"$f":"IF(O34=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O34,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O34,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16146.897857260852,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",16146.897857260852,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000781",null,"Pipes & Minor Culverts",null,"Agius Cresent 7",null,null,null,0,22531.756985476557,null,1,22531.756985476557,null,null,{"$f":"IF(O35=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O35,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O35,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22531.756985476557,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",22531.756985476557,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000782",null,"Pipes & Minor Culverts",null,"Agius Cresent 8",null,null,null,0,1467.8188037324267,null,1,1467.8188037324267,null,null,{"$f":"IF(O36=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O36,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O36,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1467.8188037324267,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1467.8188037324267,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000783",null,"Pipes & Minor Culverts",null,"Agius Cresent 9",null,null,null,0,23931.173996463076,null,1,23931.173996463076,null,null,{"$f":"IF(O37=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O37,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O37,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23931.173996463076,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",23931.173996463076,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000784",null,"Pipes & Minor Culverts",null,"Agius Cresent 10",null,null,null,0,14930.639006484822,null,1,14930.639006484822,null,null,{"$f":"IF(O38=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O38,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O38,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14930.639006484822,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",14930.639006484822,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000949",null,"Pipes & Minor Culverts",null,"Amaroo Drive",null,null,null,0,33876.381224291756,null,1,33876.381224291756,null,null,{"$f":"IF(O39=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O39,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O39,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33876.381224291756,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",33876.381224291756,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000946",null,"Pipes & Minor Culverts",null,"Amaroo Drive",null,null,null,0,2205.9139034939999,null,1,2205.9139034939999,null,null,{"$f":"IF(O40=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O40,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O40,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2205.9139034939999,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2205.9139034939999,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000947",null,"Pipes & Minor Culverts",null,"Amaroo Drive",null,null,null,0,25233.502944846001,null,1,25233.502944846001,null,null,{"$f":"IF(O41=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O41,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O41,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25233.502944846001,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",25233.502944846001,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000948",null,"Pipes & Minor Culverts",null,"Amaroo Drive",null,null,null,0,2205.9139034939999,null,1,2205.9139034939999,null,null,{"$f":"IF(O42=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O42,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O42,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2205.9139034939999,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2205.9139034939999,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000801",null,"Pipes & Minor Culverts",null,"Amaroo Dr 5",null,null,null,0,4025.1439701739964,null,1,4025.1439701739964,null,null,{"$f":"IF(O43=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O43,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O43,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4025.1439701739964,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",4025.1439701739964,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000802",null,"Pipes & Minor Culverts",null,"Amaroo Dr 6",null,null,null,0,18093.464013907018,null,1,18093.464013907018,null,null,{"$f":"IF(O44=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O44,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O44,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18093.464013907018,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",18093.464013907018,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000807",null,"Pipes & Minor Culverts",null,"Amaroo Dr 11",null,null,null,0,55117.94727362808,null,1,55117.94727362808,null,null,{"$f":"IF(O45=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O45,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O45,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55117.94727362808,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",55117.94727362808,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000808",null,"Pipes & Minor Culverts",null,"Amaroo Dr 12",null,null,null,0,1926.5182920526495,null,1,1926.5182920526495,null,null,{"$f":"IF(O46=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O46,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O46,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1926.5182920526495,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1926.5182920526495,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000803",null,"Pipes & Minor Culverts",null,"Amaroo Dr 7",null,null,null,0,23530.846935566369,null,1,23530.846935566369,null,null,{"$f":"IF(O47=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O47,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O47,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23530.846935566369,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","",{"$f":"IF(AK47=\"y\",BP$14,IF(AND(AK47>0,AK47<=1),AK47*BP$14,\"\"))","v":""},"","","","","","","","","","","","","","",411.12,null,"","","",23530.846935566369,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD47=\"\",\"\",(CD47/$CE47)*$U47)","v":""},""]
[null,"DR-000809",null,"Pipes & Minor Culverts",null,"Amaroo Dr 13",null,null,null,0,7341.7018709669819,null,1,7341.7018709669819,null,null,{"$f":"IF(O48=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O48,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O48,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7341.7018709669819,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V48=\"y\",BA$14,IF(AND(V48>0,V48<=1),V48*BA$14,\"\"))","v":""},"","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,{"$f":"IF(BA48=\"\",\"\",(BA48/$CE48)*$U48)","v":""},"","",7341.7018709669819,"","","","","","","","","","","","",{"$f":"IF(BQ48=\"\",\"\",(BQ48/$CE48)*$U48)","v":""},"","","","","","","","","","","","","",""]
[null,"DR-000810",null,"Pipes & Minor Culverts",null,"Amaroo Dr 14",null,null,null,0,6967.8988412208319,null,1,6967.8988412208319,null,null,{"$f":"IF(O49=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O49,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O49,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6967.8988412208319,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",6967.8988412208319,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000804",null,"Pipes & Minor Culverts",null,"Amaroo Dr 8",null,null,null,0,19015.861374131753,null,1,19015.861374131753,null,null,{"$f":"IF(O50=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O50,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O50,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19015.861374131753,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",19015.861374131753,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000805",null,"Pipes & Minor Culverts",null,"Amaroo Dr 9",null,null,null,0,6830.2259716273966,null,1,6830.2259716273966,null,null,{"$f":"IF(O51=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O51,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O51,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6830.2259716273966,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",6830.2259716273966,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000806",null,"Pipes & Minor Culverts",null,"Amaroo Dr 10",null,null,null,0,9153.4855276575872,null,1,9153.4855276575872,null,null,{"$f":"IF(O52=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O52,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O52,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9153.4855276575872,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",9153.4855276575872,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000816",null,"Pipes & Minor Culverts",null,"Brenaden Cl 2",null,null,null,0,18490.520393371396,null,1,18490.520393371396,null,null,{"$f":"IF(O53=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O53,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O53,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18490.520393371396,null,"y",null,null,null,"Dimbulah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",17.170000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",17.170000000000002,null,"",18490.520393371396,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000817",null,"Pipes & Minor Culverts",null,"Brenaden Cl 3",null,null,null,0,1365.8952428179507,null,1,1365.8952428179507,null,null,{"$f":"IF(O54=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O54,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O54,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1365.8952428179507,null,"y",null,null,null,"Dimbulah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",17.170000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",17.170000000000002,null,"",1365.8952428179507,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000818",null,"Pipes & Minor Culverts",null,"Brenaden Cl 4",null,null,null,0,16778.052445290414,null,1,16778.052445290414,null,null,{"$f":"IF(O55=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O55,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O55,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16778.052445290414,null,"y",null,null,null,"Dimbulah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",17.170000000000002,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS55=\"y\",BX$14,IF(AND(AS55>0,AS55<=1),AS55*BX$14,\"\"))","v":""},"","","","","","",17.170000000000002,null,"",16778.052445290414,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000819",null,"Pipes & Minor Culverts",null,"Brenaden Cl 5",null,null,null,0,1957.1062263782624,null,1,1957.1062263782624,null,null,{"$f":"IF(O56=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O56,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O56,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1957.1062263782624,null,"y",null,null,null,"Dimbulah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",17.170000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",17.170000000000002,null,"",1957.1062263782624,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000820",null,"Pipes & Minor Culverts",null,"Brenaden Cl 6",null,null,null,0,5055.8323973575471,null,1,5055.8323973575471,null,null,{"$f":"IF(O57=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O57,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O57,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5055.8323973575471,null,"y",null,null,null,"Dimbulah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",17.170000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",17.170000000000002,null,"",5055.8323973575471,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000821",null,"Pipes & Minor Culverts",null,"Brenaden Cl 7",null,null,null,0,6666.8983549850209,null,1,6666.8983549850209,null,null,{"$f":"IF(O58=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O58,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O58,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6666.8983549850209,null,"y",null,null,null,"Dimbulah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",17.170000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",17.170000000000002,null,"",6666.8983549850209,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000822",null,"Pipes & Minor Culverts",null,"Brenaden Cl 8",null,null,null,0,10373.493166121834,null,1,10373.493166121834,null,null,{"$f":"IF(O59=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O59,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O59,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10373.493166121834,null,"y",null,null,null,"Dimbulah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",17.170000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",17.170000000000002,null,"",10373.493166121834,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000815",null,"Pipes & Minor Culverts",null,"Brenaden Cl 1",null,null,null,0,3323.0014691962133,null,1,3323.0014691962133,null,null,{"$f":"IF(O60=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O60,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O60,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3323.0014691962133,null,"y",null,null,null,"Dimbulah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",17.170000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",17.170000000000002,null,"",3323.0014691962133,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000988",null,"Pipes & Minor Culverts",null,"Storm Water Gallo Drive Mareeba",null,null,null,0,3987.7353205199997,null,1,3987.7353205199997,null,null,{"$f":"IF(O61=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O61,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O61,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3987.7353205199997,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",3987.7353205199997,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000989",null,"Pipes & Minor Culverts",null,"Storm Water Gallo Drive Mareeba",null,null,null,0,5165.0667008640003,null,1,5165.0667008640003,null,null,{"$f":"IF(O62=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O62,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O62,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5165.0667008640003,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",5165.0667008640003,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000998",null,"Pipes & Minor Culverts",null,"Storm Water Gallo Drive Mareeba",null,null,null,0,1884.8687175339728,null,1,1884.8687175339728,null,null,{"$f":"IF(O63=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O63,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O63,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1884.8687175339728,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1884.8687175339728,"","","","","","","","","","","",{"$f":"IF(BP63=\"\",\"\",(BP63/$CE63)*$U63)","v":""},"","","","","","","","","","","","","","",""]
[null,"DR-000992",null,"Pipes & Minor Culverts",null,"Storm Water Gallo Drive Mareeba",null,null,null,0,2435.6834148192002,null,1,2435.6834148192002,null,null,{"$f":"IF(O64=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O64,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O64,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2435.6834148192002,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,{"$f":"IF(BA64=\"\",\"\",(BA64/$CE64)*$U64)","v":""},"","",2435.6834148192002,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000993",null,"Pipes & Minor Culverts",null,"Storm Water Gallo Drive Mareeba",null,null,null,0,16604.803279873202,null,1,16604.803279873202,null,null,{"$f":"IF(O65=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O65,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O65,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16604.803279873202,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V65=\"y\",BA$14,IF(AND(V65>0,V65<=1),V65*BA$14,\"\"))","v":""},"","",411.12,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW65=\"y\",CB$14,IF(AND(AW65>0,AW65<=1),AW65*CB$14,\"\"))","v":""},"","",411.12,null,"","","",16604.803279873202,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000994",null,"Pipes & Minor Culverts",null,"Storm Water Gallo Drive Mareeba",null,null,null,0,2482.5234804888,null,1,2482.5234804888,null,null,{"$f":"IF(O66=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O66,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O66,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2482.5234804888,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2482.5234804888,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000995",null,"Pipes & Minor Culverts",null,"Storm Water Gallo Drive Mareeba",null,null,null,0,11302.3812513024,null,1,11302.3812513024,null,null,{"$f":"IF(O67=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O67,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O67,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11302.3812513024,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",11302.3812513024,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY67=\"\",\"\",(BY67/$CE67)*$U67)","v":""},"","","","","",""]
[null,"DR-000996",null,"Pipes & Minor Culverts",null,"Storm Water Gallo Drive Mareeba",null,null,null,0,9449.8244778984827,null,1,9449.8244778984827,null,null,{"$f":"IF(O68=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O68,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O68,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9449.8244778984827,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",9449.8244778984827,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000997",null,"Pipes & Minor Culverts",null,"Storm Water Gallo Drive Mareeba",null,null,null,0,2929.1940390616246,null,1,2929.1940390616246,null,null,{"$f":"IF(O69=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O69,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O69,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2929.1940390616246,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2929.1940390616246,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000987",null,"Pipes & Minor Culverts",null,"Storm Water Gallo Drive Mareeba",null,null,null,0,3645.9294359039995,null,1,3645.9294359039995,null,null,{"$f":"IF(O70=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O70,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O70,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3645.9294359039995,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",3645.9294359039995,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001041",null,"Pipes & Minor Culverts",null,"Storm Water Bourke Street Mareeba",null,null,null,0,5703.0944822040001,null,1,5703.0944822040001,null,null,{"$f":"IF(O71=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O71,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O71,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5703.0944822040001,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",5703.0944822040001,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000986",null,"Pipes & Minor Culverts",null,"Storm Water Elliot Close Mareeba",null,null,null,0,11511.104381769299,null,1,11511.104381769299,null,null,{"$f":"IF(O72=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O72,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O72,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11511.104381769299,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",11511.104381769299,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000983",null,"Pipes & Minor Culverts",null,"Storm Water Godwin Drive Mareeba",null,null,null,0,10058.429372151302,null,1,10058.429372151302,null,null,{"$f":"IF(O73=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O73,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O73,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10058.429372151302,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",10058.429372151302,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000984",null,"Pipes & Minor Culverts",null,"Storm Water Godwin Drive Mareeba",null,null,null,0,29465.898486757109,null,1,29465.898486757109,null,null,{"$f":"IF(O74=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O74,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O74,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29465.898486757109,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",29465.898486757109,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000985",null,"Pipes & Minor Culverts",null,"Storm Water Godwin Drive Mareeba",null,null,null,0,23900.377708241747,null,1,23900.377708241747,null,null,{"$f":"IF(O75=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O75,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O75,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23900.377708241747,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",23900.377708241747,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000982",null,"Pipes & Minor Culverts",null,"Storm Water Godwin Drive Mareeba",null,null,null,0,14273.877038950199,null,1,14273.877038950199,null,null,{"$f":"IF(O76=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O76,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O76,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14273.877038950199,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",14273.877038950199,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000793",null,"Pipes & Minor Culverts",null,"Godwin Dr 1",null,null,null,0,10815.013427383874,null,1,10815.013427383874,null,null,{"$f":"IF(O77=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O77,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O77,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10815.013427383874,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",10815.013427383874,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000794",null,"Pipes & Minor Culverts",null,"Godwin Dr 2",null,null,null,0,1475.9792082363467,null,1,1475.9792082363467,null,null,{"$f":"IF(O78=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O78,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O78,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1475.9792082363467,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1475.9792082363467,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000795",null,"Pipes & Minor Culverts",null,"Godwin Dr 3",null,null,null,{"$f":"IF(G79=SWTYPE1,VLOOKUP(I79,SWUnitrates1,2,FALSE),IF(G79=SWTYPE2,VLOOKUP(I79,SWUnitrates2,2,FALSE),0))","v":0},10804.821071292421,null,{"$f":"IF(L79=\"\",1,VLOOKUP(L79,SWsitecond,2,FALSE))","v":1},10804.821071292421,null,null,{"$f":"IF(O79=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O79,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O79,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10804.821071292421,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",10804.821071292421,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000796",null,"Pipes & Minor Culverts",null,"Godwin Dr 4",null,null,null,0,8148.4627135742512,null,1,{"$f":"IF(K80=\"\",\"\",K80*M80)","v":8148.4627135742512},null,null,{"$f":"IF(O80=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O80,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O80,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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":8148.4627135742512},null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",8148.4627135742512,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001039",null,"Pipes & Minor Culverts",null,"Storm Water Mirrabrook Mareeba",null,null,null,0,2555.6319613649998,null,1,2555.6319613649998,null,null,{"$f":"IF(O81=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O81,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O81,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(Q81=\"\",0,Q81*10000*P81)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2555.6319613649998,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,{"$f":"IF(BA81=\"\",\"\",(BA81/$CE81)*$U81)","v":""},"","",2555.6319613649998,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001040",null,"Pipes & Minor Culverts",null,"Storm Water Mirrabrook Mareeba",null,null,null,0,3373.4341890018,null,1,3373.4341890018,null,null,{"$f":"IF(O82=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O82,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O82,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3373.4341890018,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V82=\"y\",BA$14,IF(AND(V82>0,V82<=1),V82*BA$14,\"\"))","v":""},"","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA82:CD82)","v":411.12},null,"","","",3373.4341890018,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG82:DJ82)=U82,\"\",\"ERROR\")","v":""}]
[null,"DR-000972",null,"Pipes & Minor Culverts",null,"Storm Water Mirrabook Avenue Mareeba",null,null,null,0,45839.64415349919,null,1,45839.64415349919,null,null,{"$f":"IF(O83=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O83,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O83,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45839.64415349919,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",45839.64415349919,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000971",null,"Pipes & Minor Culverts",null,"Storm Water Mirrabook Avenue Mareeba",null,null,null,0,1840.0550121828001,null,1,1840.0550121828001,null,null,{"$f":"IF(O84=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O84,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O84,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1840.0550121828001,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1840.0550121828001,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000811",null,"Pipes & Minor Culverts",null,"Mirrabook Ave 15",null,null,null,0,1443.3701883744764,null,1,1443.3701883744764,null,null,{"$f":"IF(O85=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O85,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O85,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1443.3701883744764,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1443.3701883744764,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000812",null,"Pipes & Minor Culverts",null,"Mirrabook Ave 16",null,null,null,0,14817.403886198068,null,1,14817.403886198068,null,null,{"$f":"IF(O86=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O86,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O86,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14817.403886198068,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","",{"$f":"IF(AQ86=\"y\",BV$14,IF(AND(AQ86>0,AQ86<=1),AQ86*BV$14,\"\"))","v":""},"","","","","","","","",411.12,null,"","","",14817.403886198068,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000813",null,"Pipes & Minor Culverts",null,"Mirrabook Ave 17",null,null,null,0,22358.226146691464,null,1,22358.226146691464,null,null,{"$f":"IF(O87=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O87,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O87,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22358.226146691464,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","",{"$f":"IF(AL87=\"y\",BQ$14,IF(AND(AL87>0,AL87<=1),AL87*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","",411.12,null,"","","",22358.226146691464,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000814",null,"Pipes & Minor Culverts",null,"Mirrabook Ave 18",null,null,null,0,1443.3701883744764,null,1,1443.3701883744764,null,null,{"$f":"IF(O88=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O88,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O88,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1443.3701883744764,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1443.3701883744764,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001051",null,"Pipes & Minor Culverts",null,"Storm Water Gowan Street Mareeba",null,null,null,0,60366.717066347999,null,1,60366.717066347999,null,null,{"$f":"IF(O89=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O89,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O89,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60366.717066347999,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",60366.717066347999,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001052",null,"Pipes & Minor Culverts",null,"Storm Water Gowan Street Mareeba",null,null,null,0,9426.2467290768,null,1,9426.2467290768,null,null,{"$f":"IF(O90=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O90,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O90,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9426.2467290768,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",9426.2467290768,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001047",null,"Pipes & Minor Culverts",null,"Storm Water Gowan Street Mareeba",null,null,null,0,4971.3766995815995,null,1,4971.3766995815995,null,null,{"$f":"IF(O91=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O91,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O91,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4971.3766995815995,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",4971.3766995815995,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001048",null,"Pipes & Minor Culverts",null,"Storm Water Gowan Street Mareeba",null,null,null,0,4971.3766995815995,null,1,4971.3766995815995,null,null,{"$f":"IF(O92=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O92,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O92,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4971.3766995815995,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",4971.3766995815995,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001050",null,"Pipes & Minor Culverts",null,"Storm Water Gowan Street Mareeba",null,null,null,0,100557.392332446,null,1,100557.392332446,null,null,{"$f":"IF(O93=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O93,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O93,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},100557.392332446,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",100557.392332446,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001049",null,"Pipes & Minor Culverts",null,"Storm Water Gowan Street Mareeba",null,null,null,0,4971.3766995815995,null,1,4971.3766995815995,null,null,{"$f":"IF(O94=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O94,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O94,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4971.3766995815995,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",4971.3766995815995,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000734",null,"Pipes & Minor Culverts",null,"Drainage Kelly St",null,null,null,0,19783.884743960763,null,1,19783.884743960763,null,null,{"$f":"IF(O95=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O95,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O95,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19783.884743960763,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",19783.884743960763,"","","","","","","","","","","","","","","","","","",{"$f":"IF(BW95=\"\",\"\",(BW95/$CE95)*$U95)","v":""},"","","","","","","",""]
[null,"DR-001006",null,"Pipes & Minor Culverts",null,"Stormwater Pipes Kenneally Rd Mareeba",null,null,null,0,363959.96973000001,null,1,363959.96973000001,null,null,{"$f":"IF(O96=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O96,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O96,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},363959.96973000001,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",363959.96973000001,"","","","","","","","","","","","",{"$f":"IF(BQ96=\"\",\"\",(BQ96/$CE96)*$U96)","v":""},"","","","","","","","","","","","","",""]
[null,"DR-001008",null,"Pipes & Minor Culverts",null,"Stormwater drainage & pipes Kenneally Rd Mareeba",null,null,null,0,236980.74378009621,null,1,236980.74378009621,null,null,{"$f":"IF(O97=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O97,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O97,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},236980.74378009621,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",236980.74378009621,"","","","","","","","","","",{"$f":"IF(BO97=\"\",\"\",(BO97/$CE97)*$U97)","v":""},"","","","","","","","","","","","","","","",""]
[null,"DR-000743",null,"Pipes & Minor Culverts",null,"Stormwater Drainage Mareeba Airport",null,null,null,0,5067.5460006268222,null,1,5067.5460006268222,null,null,{"$f":"IF(O98=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O98,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O98,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5067.5460006268222,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,{"$f":"IF(Z98=\"y\",BE$14,IF(AND(Z98>0,Z98<=1),Z98*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,{"$f":"IF(BA98=\"\",\"\",(BA98/$CE98)*$U98)","v":""},"","",5067.5460006268222,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000768",null,"Pipes & Minor Culverts",null,"McIver Rd 6",null,null,null,0,44421.873643447805,null,1,44421.873643447805,null,null,{"$f":"IF(O99=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O99,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O99,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44421.873643447805,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V99=\"y\",BA$14,IF(AND(V99>0,V99<=1),V99*BA$14,\"\"))","v":""},"","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",44421.873643447805,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000767",null,"Pipes & Minor Culverts",null,"McIver Rd 5",null,null,null,0,14505.874196281435,null,1,14505.874196281435,null,null,{"$f":"IF(O100=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O100,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O100,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14505.874196281435,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",14505.874196281435,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000766",null,"Pipes & Minor Culverts",null,"McIver Rd 4",null,null,null,0,64273.486484975736,null,1,64273.486484975736,null,null,{"$f":"IF(O101=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O101,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O101,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},64273.486484975736,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",64273.486484975736,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000765",null,"Pipes & Minor Culverts",null,"McIver Rd 3",null,null,null,0,64273.486484975736,null,1,64273.486484975736,null,null,{"$f":"IF(O102=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O102,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O102,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},64273.486484975736,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",64273.486484975736,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000764",null,"Pipes & Minor Culverts",null,"McIver Rd 2",null,null,null,0,14638.396557572794,null,1,14638.396557572794,null,null,{"$f":"IF(O103=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O103,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O103,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14638.396557572794,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",14638.396557572794,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000763",null,"Pipes & Minor Culverts",null,"McIver Rd 1",null,null,null,0,14685.283568803708,null,1,14685.283568803708,null,null,{"$f":"IF(O104=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O104,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O104,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14685.283568803708,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",14685.283568803708,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000770",null,"Pipes & Minor Culverts",null,"McIver Rd 8",null,null,null,0,23274.9731602557,null,1,23274.9731602557,null,null,{"$f":"IF(O105=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O105,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O105,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23274.9731602557,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",23274.9731602557,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000769",null,"Pipes & Minor Culverts",null,"McIver Rd 7",null,null,null,0,64240.431957011773,null,1,64240.431957011773,null,null,{"$f":"IF(O106=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O106,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O106,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},64240.431957011773,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",64240.431957011773,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001046",null,"Pipes & Minor Culverts",null,"Storm Water Macrae Street Mareeba",null,null,null,0,14381.4825952182,null,1,14381.4825952182,null,null,{"$f":"IF(O107=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O107,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O107,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14381.4825952182,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",14381.4825952182,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001045",null,"Pipes & Minor Culverts",null,"Storm Water Macrae Street Mareeba",null,null,null,0,3622.0030239808789,null,1,3622.0030239808789,null,null,{"$f":"IF(O108=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O108,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O108,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3622.0030239808789,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",3622.0030239808789,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000792",null,"Pipes & Minor Culverts",null,"Shanty Ck Track 5",null,null,null,0,2462.7796543395598,null,1,2462.7796543395598,null,null,{"$f":"IF(O109=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O109,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O109,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2462.7796543395598,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2462.7796543395598,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000788",null,"Pipes & Minor Culverts",null,"Shanty Ck Track 1",null,null,null,0,4278.7576068204653,null,1,4278.7576068204653,null,null,{"$f":"IF(O110=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O110,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O110,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4278.7576068204653,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",4278.7576068204653,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000789",null,"Pipes & Minor Culverts",null,"Shanty Ck Track 2",null,null,null,0,3084.6763666869165,null,1,3084.6763666869165,null,null,{"$f":"IF(O111=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O111,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O111,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3084.6763666869165,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",3084.6763666869165,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000790",null,"Pipes & Minor Culverts",null,"Shanty Ck Track 3",null,null,null,0,1840.8612098896629,null,1,1840.8612098896629,null,null,{"$f":"IF(O112=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O112,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O112,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1840.8612098896629,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1840.8612098896629,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000791",null,"Pipes & Minor Culverts",null,"Shanty Ck Track 4",null,null,null,0,2462.7796543395598,null,1,2462.7796543395598,null,null,{"$f":"IF(O113=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O113,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O113,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2462.7796543395598,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2462.7796543395598,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000999",null,"Pipes & Minor Culverts",null,"Storm Water Christensen Road Mareeba",null,null,null,0,1660.7238119322869,null,1,1660.7238119322869,null,null,{"$f":"IF(O114=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O114,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O114,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1660.7238119322869,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",1660.7238119322869,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001000",null,"Pipes & Minor Culverts",null,"Storm Water Christensen Road Mareeba",null,null,null,0,1874.6763614425251,null,1,1874.6763614425251,null,null,{"$f":"IF(O115=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O115,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O115,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1874.6763614425251,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",1874.6763614425251,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000879",null,"Pipes & Minor Culverts",null,"Ray Road Drainage",null,null,null,0,273430.9779622897,null,1,273430.9779622897,null,null,{"$f":"IF(O116=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O116,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O116,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},273430.9779622897,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",{"$f":"IF(BD116=\"\",\"\",(BD116/$CE116)*$U116)","v":273430.9779622897},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD116=\"\",\"\",(CD116/$CE116)*$U116)","v":""},""]
[null,"DR-000840",null,"Pipes & Minor Culverts",null,"O'Neil Cl - 1",null,null,null,0,8490.4716773037944,null,1,8490.4716773037944,null,null,{"$f":"IF(O117=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O117,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O117,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8490.4716773037944,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,{"$f":"IF(BA117=\"\",\"\",(BA117/$CE117)*$U117)","v":""},"","",8490.4716773037944,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000841",null,"Pipes & Minor Culverts",null,"O'Neil Cl - 2",null,null,null,0,18397.941636549294,null,1,18397.941636549294,null,null,{"$f":"IF(O118=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O118,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O118,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18397.941636549294,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",18397.941636549294,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000842",null,"Pipes & Minor Culverts",null,"O'Neil Cl - 3",null,null,null,0,14118.575530857697,null,1,14118.575530857697,null,null,{"$f":"IF(O119=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O119,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O119,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14118.575530857697,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","",{"$f":"IF(AC119=\"y\",BH$14,IF(AND(AC119>0,AC119<=1),AC119*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",14118.575530857697,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000843",null,"Pipes & Minor Culverts",null,"O'Neil Cl - 4",null,null,null,0,7718.6234574276787,null,1,7718.6234574276787,null,null,{"$f":"IF(O120=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O120,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O120,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7718.6234574276787,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",7718.6234574276787,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001042",null,"Pipes & Minor Culverts",null,"Storm Water Couper Street Mareeba",null,null,null,0,914.64722827799994,null,1,914.64722827799994,null,null,{"$f":"IF(O121=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O121,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O121,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},914.64722827799994,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",914.64722827799994,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001043",null,"Pipes & Minor Culverts",null,"Storm Water Couper Street Mareeba",null,null,null,0,4008.3069709829997,null,1,4008.3069709829997,null,null,{"$f":"IF(O122=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O122,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O122,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4008.3069709829997,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",4008.3069709829997,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001044",null,"Pipes & Minor Culverts",null,"Storm Water Couper Street Mareeba",null,null,null,0,3819.9972475140003,null,1,3819.9972475140003,null,null,{"$f":"IF(O123=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O123,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O123,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3819.9972475140003,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",3819.9972475140003,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001032",null,"Pipes & Minor Culverts",null,"Storm Water Andre Street Mareeba",null,null,null,0,6456.3333760800006,null,1,6456.3333760800006,null,null,{"$f":"IF(O124=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O124,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O124,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6456.3333760800006,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",6456.3333760800006,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001033",null,"Pipes & Minor Culverts",null,"Storm Water Andre Street Mareeba",null,null,null,0,9630.6972859859998,null,1,9630.6972859859998,null,null,{"$f":"IF(O125=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O125,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O125,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9630.6972859859998,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",9630.6972859859998,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001034",null,"Pipes & Minor Culverts",null,"Storm Water Andre Street Mareeba",null,null,null,0,2663.2375176329997,null,1,2663.2375176329997,null,null,{"$f":"IF(O126=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O126,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O126,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2663.2375176329997,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2663.2375176329997,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001028",null,"Pipes & Minor Culverts",null,"Storm Water Andre Street Mareeba",null,null,null,0,2098.308347226,null,1,2098.308347226,null,null,{"$f":"IF(O127=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O127,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O127,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2098.308347226,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2098.308347226,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001029",null,"Pipes & Minor Culverts",null,"Storm Water Andre Street Mareeba",null,null,null,0,9576.8945078519992,null,1,9576.8945078519992,null,null,{"$f":"IF(O128=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O128,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O128,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9576.8945078519992,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",9576.8945078519992,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001030",null,"Pipes & Minor Culverts",null,"Storm Water Andre Street Mareeba",null,null,null,0,2663.2375176329997,null,1,2663.2375176329997,null,null,{"$f":"IF(O129=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O129,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O129,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2663.2375176329997,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2663.2375176329997,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001025",null,"Pipes & Minor Culverts",null,"Storm Water Andre Street Mareeba",null,null,null,0,33982.910724997077,null,1,33982.910724997077,null,null,{"$f":"IF(O130=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O130,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O130,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33982.910724997077,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",33982.910724997077,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001021",null,"Pipes & Minor Culverts",null,"Storm Water Andre Street Mareeba",null,null,null,0,2313.5194597619998,null,1,2313.5194597619998,null,null,{"$f":"IF(O131=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O131,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O131,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2313.5194597619998,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2313.5194597619998,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001022",null,"Pipes & Minor Culverts",null,"Storm Water Andre Street Mareeba",null,null,null,0,27547.022404608,null,1,27547.022404608,null,null,{"$f":"IF(O132=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O132,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O132,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27547.022404608,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",27547.022404608,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001023",null,"Pipes & Minor Culverts",null,"Storm Water Andre Street Mareeba",null,null,null,0,16115.008106695677,null,1,16115.008106695677,null,null,{"$f":"IF(O133=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O133,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O133,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16115.008106695677,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",16115.008106695677,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001026",null,"Pipes & Minor Culverts",null,"Storm Water Andre Street Mareeba",null,null,null,0,4304.2222507200004,null,1,4304.2222507200004,null,null,{"$f":"IF(O134=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O134,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O134,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4304.2222507200004,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",4304.2222507200004,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001027",null,"Pipes & Minor Culverts",null,"Storm Water Andre Street Mareeba",null,null,null,0,7559.2903278269996,null,1,7559.2903278269996,null,null,{"$f":"IF(O135=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O135,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O135,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7559.2903278269996,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",7559.2903278269996,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001024",null,"Pipes & Minor Culverts",null,"Storm Water Andre Street Mareeba",null,null,null,0,3972.7971374145595,null,1,3972.7971374145595,null,null,{"$f":"IF(O136=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O136,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O136,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3972.7971374145595,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",3972.7971374145595,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000774",null,"Pipes & Minor Culverts",null,"Possum Cl 4",null,null,null,0,2507.536919521513,null,1,2507.536919521513,null,null,{"$f":"IF(O137=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O137,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O137,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2507.536919521513,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",2507.536919521513,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000773",null,"Pipes & Minor Culverts",null,"Possum Cl 3",null,null,null,0,2813.3293343674818,null,1,2813.3293343674818,null,null,{"$f":"IF(O138=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O138,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O138,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2813.3293343674818,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",2813.3293343674818,"","","","","","","","","","","","","",{"$f":"IF(BQ138=\"\",\"\",(BQ138/$CE138)*$U138)","v":""},"","","","","","","","","","","","","",""]
[null,"DR-000772",null,"Pipes & Minor Culverts",null,"Possum Cl 2",null,null,null,0,14298.408679379507,null,1,14298.408679379507,null,null,{"$f":"IF(O139=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O139,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O139,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14298.408679379507,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",14298.408679379507,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000771",null,"Pipes & Minor Culverts",null,"Possum Cl 1",null,null,null,0,4403.4781432998197,null,1,4403.4781432998197,null,null,{"$f":"IF(O140=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O140,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O140,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4403.4781432998197,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",4403.4781432998197,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001031",null,"Pipes & Minor Culverts",null,"Storm Water Kevin Court Mareeba",null,null,null,0,1721.688900288,null,1,1721.688900288,null,null,{"$f":"IF(O141=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O141,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O141,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1721.688900288,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1721.688900288,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000839",null,"Pipes & Minor Culverts",null,"Jacana Cl",null,null,null,0,1488.2143819665921,null,1,1488.2143819665921,null,null,{"$f":"IF(O142=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O142,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O142,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1488.2143819665921,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1488.2143819665921,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000742",null,"Pits",null,"Margherita Close Drainage Pipes & Pits",null,null,null,{"$f":"IF(G143=SWTYPE1,VLOOKUP(I143,SWUnitrates1,2,FALSE),IF(G143=SWTYPE2,VLOOKUP(I143,SWUnitrates2,2,FALSE),0))","v":0},166728.41903866705,null,{"$f":"IF(L143=\"\",1,VLOOKUP(L143,SWsitecond,2,FALSE))","v":1},166728.41903866705,null,null,{"$f":"IF(O143=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O143,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O143,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},166728.41903866705,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AT143=\"y\",BY$14,IF(AND(AT143>0,AT143<=1),AT143*BY$14,\"\"))","v":""},"","","","","",411.12,null,"","","",166728.41903866705,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000799",null,"Pipes & Minor Culverts",null,"Hastie Rd 3",null,null,null,0,1714.4998996685072,null,1,{"$f":"IF(K144=\"\",\"\",K144*M144)","v":1714.4998996685072},null,null,{"$f":"IF(O144=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O144,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O144,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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":1714.4998996685072},null,null,null,"y",null,"Mareeba",null,null,null,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$14,\"\"))","v":411.12},"","","","","","","","","","","","","","","",{"$f":"IF(AO144=\"y\",BT$14,IF(AND(AO144>0,AO144<=1),AO144*BT$14,\"\"))","v":""},"","","","","","","","","","",411.12,null,"","","",1714.4998996685072,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000800",null,"Pipes & Minor Culverts",null,"Hastie Rd 4",null,null,null,0,9423.1700541326845,null,1,9423.1700541326845,null,null,{"$f":"IF(O145=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O145,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O145,Landcost2,2,FALSE),\"Error\")))","v":10},{"$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$44,3,FALSE))),1)","v":1},9423.1700541326845,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V145=\"y\",BA$14,IF(AND(V145>0,V145<=1),V145*BA$14,\"\"))","v":""},"","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",9423.1700541326845,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000798",null,"Pipes & Minor Culverts",null,"Hastie Rd 2",null,null,null,0,50546.240924563012,null,1,50546.240924563012,null,null,{"$f":"IF(O146=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O146,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O146,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50546.240924563012,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA146:CD146)","v":411.12},null,"","","",50546.240924563012,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG146:DJ146)=U146,\"\",\"ERROR\")","v":""}]
[null,"DR-000797",null,"Pipes & Minor Culverts",null,"Hastie Rd 1",null,null,null,0,30171.949284835933,null,1,30171.949284835933,null,null,{"$f":"IF(O147=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O147,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O147,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30171.949284835933,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",30171.949284835933,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000955",null,"Pipes & Minor Culverts",null,"Catherine Atherton Drive",null,null,null,0,5707.3987044547193,null,1,5707.3987044547193,null,null,{"$f":"IF(O148=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O148,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O148,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5707.3987044547193,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",5707.3987044547193,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000956",null,"Pipes & Minor Culverts",null,"Catherine Atherton Drive",null,null,null,0,29819.65175298816,null,1,29819.65175298816,null,null,{"$f":"IF(O149=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O149,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O149,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29819.65175298816,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",29819.65175298816,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000950",null,"Pipes & Minor Culverts",null,"Catherine Atherton Drive",null,null,null,0,6483.2347651469991,null,1,6483.2347651469991,null,null,{"$f":"IF(O150=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O150,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O150,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6483.2347651469991,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",6483.2347651469991,"","","","","","","","","",{"$f":"IF(BN150=\"\",\"\",(BN150/$CE150)*$U150)","v":""},"","","","","","","","","","","","","","","","",""]
[null,"DR-000951",null,"Pipes & Minor Culverts",null,"Catherine Atherton Drive",null,null,null,0,2501.8291832309997,null,1,2501.8291832309997,null,null,{"$f":"IF(O151=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O151,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O151,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2501.8291832309997,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,{"$f":"IF(BA151=\"\",\"\",(BA151/$CE151)*$U151)","v":""},"","",2501.8291832309997,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000952",null,"Pipes & Minor Culverts",null,"Catherine Atherton Drive",null,null,null,0,23591.442156196321,null,1,23591.442156196321,null,null,{"$f":"IF(O152=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O152,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O152,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23591.442156196321,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",23591.442156196321,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000953",null,"Pipes & Minor Culverts",null,"Catherine Atherton Drive",null,null,null,0,14557.417679716378,null,1,14557.417679716378,null,null,{"$f":"IF(O153=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O153,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O153,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14557.417679716378,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",14557.417679716378,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000954",null,"Pipes & Minor Culverts",null,"Catherine Atherton Drive",null,null,null,0,8931.2611702440008,null,1,8931.2611702440008,null,null,{"$f":"IF(O154=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O154,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O154,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8931.2611702440008,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",8931.2611702440008,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001057",null,"Pipes & Minor Culverts",null,"Storm Water Martin Tenni Drive Mareeba",null,null,null,0,30893.555204542798,null,1,30893.555204542798,null,null,{"$f":"IF(O155=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O155,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O155,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30893.555204542798,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",30893.555204542798,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001058",null,"Pipes & Minor Culverts",null,"Storm Water Martin Tenni Drive Mareeba",null,null,null,0,5617.0100371895996,null,1,5617.0100371895996,null,null,{"$f":"IF(O156=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O156,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O156,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5617.0100371895996,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",5617.0100371895996,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001053",null,"Pipes & Minor Culverts",null,"Storm Water Martin Tenni Drive Mareeba",null,null,null,0,4971.3766995815995,null,1,4971.3766995815995,null,null,{"$f":"IF(O157=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O157,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O157,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4971.3766995815995,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",4971.3766995815995,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY157=\"\",\"\",(BY157/$CE157)*$U157)","v":""},"","","","","",""]
[null,"DR-001054",null,"Pipes & Minor Culverts",null,"Storm Water Martin Tenni Drive Mareeba",null,null,null,0,4971.3766995815995,null,1,4971.3766995815995,null,null,{"$f":"IF(O158=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O158,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O158,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4971.3766995815995,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",4971.3766995815995,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001055",null,"Pipes & Minor Culverts",null,"Storm Water Martin Tenni Drive Mareeba",null,null,null,0,4971.3766995815995,null,1,4971.3766995815995,null,null,{"$f":"IF(O159=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O159,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O159,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4971.3766995815995,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","",{"$f":"IF(AN159=\"y\",BS$14,IF(AND(AN159>0,AN159<=1),AN159*BS$14,\"\"))","v":""},"","","","","","","","","","","",411.12,null,"","","",4971.3766995815995,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001056",null,"Pipes & Minor Culverts",null,"Storm Water Martin Tenni Drive Mareeba",null,null,null,0,55395.340366766395,null,1,55395.340366766395,null,null,{"$f":"IF(O160=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O160,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O160,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55395.340366766395,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","",{"$f":"IF(AL160=\"y\",BQ$14,IF(AND(AL160>0,AL160<=1),AL160*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","",411.12,null,"","","",55395.340366766395,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000748",null,"Pipes & Minor Culverts",null,"Doyle St Undergroud Drainage",null,null,null,0,50209.480263596983,null,1,50209.480263596983,null,null,{"$f":"IF(O161=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O161,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O161,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50209.480263596983,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",50209.480263596983,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000845",null,"Pipes & Minor Culverts",null,"Montagliani Cl 2",null,null,null,0,9726.3763487763408,null,1,9726.3763487763408,null,null,{"$f":"IF(O162=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O162,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O162,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9726.3763487763408,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",9726.3763487763408,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000846",null,"Pipes & Minor Culverts",null,"Montagliani Cl 3",null,null,null,0,8847.7148449141605,null,1,8847.7148449141605,null,null,{"$f":"IF(O163=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O163,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O163,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8847.7148449141605,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",8847.7148449141605,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000847",null,"Pipes & Minor Culverts",null,"Montagliani Cl 4",null,null,null,0,4955.3974854670887,null,1,4955.3974854670887,null,null,{"$f":"IF(O164=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O164,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O164,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4955.3974854670887,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",4955.3974854670887,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000844",null,"Pipes & Minor Culverts",null,"Montagliani Cl 1",null,null,null,0,18608.753897242445,null,1,18608.753897242445,null,null,{"$f":"IF(O165=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O165,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O165,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18608.753897242445,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",18608.753897242445,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000981",null,"Pipes & Minor Culverts",null,"Storm Water Summer Street Mareeba",null,null,null,0,31475.808869508946,null,1,31475.808869508946,null,null,{"$f":"IF(O166=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O166,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O166,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31475.808869508946,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",31475.808869508946,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000975",null,"Pipes & Minor Culverts",null,"Storm Water Summer Street Mareeba",null,null,null,0,19205.493485490773,null,1,19205.493485490773,null,null,{"$f":"IF(O167=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O167,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O167,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19205.493485490773,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",19205.493485490773,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000976",null,"Pipes & Minor Culverts",null,"Storm Water Summer Street Mareeba",null,null,null,0,28731.006340224802,null,1,28731.006340224802,null,null,{"$f":"IF(O168=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O168,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O168,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28731.006340224802,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",28731.006340224802,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000977",null,"Pipes & Minor Culverts",null,"Storm Water Summer Street Mareeba",null,null,null,0,2092.9280694126001,null,1,2092.9280694126001,null,null,{"$f":"IF(O169=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O169,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O169,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2092.9280694126001,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2092.9280694126001,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000978",null,"Pipes & Minor Culverts",null,"Storm Water Summer Street Mareeba",null,null,null,0,54923.59760808749,null,1,54923.59760808749,null,null,{"$f":"IF(O170=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O170,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O170,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54923.59760808749,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",54923.59760808749,"","","","",{"$f":"IF(BI170=\"\",\"\",(BI170/$CE170)*$U170)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000979",null,"Pipes & Minor Culverts",null,"Storm Water Summer Street Mareeba",null,null,null,0,8931.368775800267,null,1,8931.368775800267,null,null,{"$f":"IF(O171=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O171,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O171,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8931.368775800267,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,{"$f":"IF(BA171=\"\",\"\",(BA171/$CE171)*$U171)","v":""},"","",8931.368775800267,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000980",null,"Pipes & Minor Culverts",null,"Storm Water Summer Street Mareeba",null,null,null,0,16990.809729160934,null,1,16990.809729160934,null,null,{"$f":"IF(O172=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O172,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O172,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16990.809729160934,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",16990.809729160934,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000973",null,"Pipes & Minor Culverts",null,"Storm Water Summer Street Mareeba",null,null,null,0,13076.7652254687,null,1,13076.7652254687,null,null,{"$f":"IF(O173=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O173,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O173,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13076.7652254687,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(X173=\"y\",BC$14,IF(AND(X173>0,X173<=1),X173*BC$14,\"\"))","v":""},411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",13076.7652254687,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000974",null,"Pipes & Minor Culverts",null,"Storm Water Summer Street Mareeba",null,null,null,0,5146.2357285170992,null,1,5146.2357285170992,null,null,{"$f":"IF(O174=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O174,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O174,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5146.2357285170992,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V174=\"y\",BA$14,IF(AND(V174>0,V174<=1),V174*BA$14,\"\"))","v":""},"","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",5146.2357285170992,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000836",null,"Pipes & Minor Culverts",null,"Sunbird Pde 14",null,null,null,0,24104.856959965949,null,1,24104.856959965949,null,null,{"$f":"IF(O175=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O175,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O175,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24104.856959965949,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",24104.856959965949,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000837",null,"Pipes & Minor Culverts",null,"Sunbird Pde 15",null,null,null,0,10818.70788481574,null,1,10818.70788481574,null,null,{"$f":"IF(O176=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O176,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O176,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10818.70788481574,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",10818.70788481574,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000838",null,"Pipes & Minor Culverts",null,"Sunbird Pde 16",null,null,null,0,1692.0723698468144,null,1,1692.0723698468144,null,null,{"$f":"IF(O177=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O177,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O177,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1692.0723698468144,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1692.0723698468144,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000834",null,"Pipes & Minor Culverts",null,"Sunbird Pde 12",null,null,null,0,2854.0987587332725,null,1,2854.0987587332725,null,null,{"$f":"IF(O178=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O178,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O178,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2854.0987587332725,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2854.0987587332725,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000835",null,"Pipes & Minor Culverts",null,"Sunbird Pde 13",null,null,null,0,7297.5639707074288,null,1,7297.5639707074288,null,null,{"$f":"IF(O179=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O179,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O179,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7297.5639707074288,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",7297.5639707074288,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000823",null,"Pipes & Minor Culverts",null,"Sunbird Pde 1",null,null,null,0,1716.4775209996837,null,1,1716.4775209996837,null,null,{"$f":"IF(O180=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O180,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O180,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1716.4775209996837,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1716.4775209996837,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000824",null,"Pipes & Minor Culverts",null,"Sunbird Pde 2",null,null,null,0,6668.46306636793,null,1,6668.46306636793,null,null,{"$f":"IF(O181=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O181,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O181,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6668.46306636793,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",6668.46306636793,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000825",null,"Pipes & Minor Culverts",null,"Sunbird Pde 3",null,null,null,0,1467.8188037324267,null,1,1467.8188037324267,null,null,{"$f":"IF(O182=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O182,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O182,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1467.8188037324267,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1467.8188037324267,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000826",null,"Pipes & Minor Culverts",null,"Sunbird Pde 4",null,null,null,0,17027.645642966909,null,1,17027.645642966909,null,null,{"$f":"IF(O183=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O183,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O183,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17027.645642966909,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",17027.645642966909,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000827",null,"Pipes & Minor Culverts",null,"Sunbird Pde 5",null,null,null,0,1427.0493793666362,null,1,1427.0493793666362,null,null,{"$f":"IF(O184=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O184,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O184,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1427.0493793666362,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1427.0493793666362,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000828",null,"Pipes & Minor Culverts",null,"Sunbird Pde 6",null,null,null,0,4477.7693358341776,null,1,4477.7693358341776,null,null,{"$f":"IF(O185=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O185,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O185,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4477.7693358341776,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW185=\"y\",CB$14,IF(AND(AW185>0,AW185<=1),AW185*CB$14,\"\"))","v":""},"","",411.12,null,"","","",4477.7693358341776,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000829",null,"Pipes & Minor Culverts",null,"Sunbird Pde 7",null,null,null,0,38719.598123923526,null,1,38719.598123923526,null,null,{"$f":"IF(O186=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O186,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O186,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38719.598123923526,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",38719.598123923526,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000830",null,"Pipes & Minor Culverts",null,"Sunbird Pde 8",null,null,null,0,2478.5028305275391,null,1,2478.5028305275391,null,null,{"$f":"IF(O187=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O187,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O187,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2478.5028305275391,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2478.5028305275391,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000831",null,"Pipes & Minor Culverts",null,"Sunbird Pde 9",null,null,null,0,5557.833099989517,null,1,5557.833099989517,null,null,{"$f":"IF(O188=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O188,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O188,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5557.833099989517,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",5557.833099989517,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000832",null,"Pipes & Minor Culverts",null,"Sunbird Pde 10",null,null,null,0,32519.396670993592,null,1,32519.396670993592,null,null,{"$f":"IF(O189=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O189,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O189,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32519.396670993592,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",32519.396670993592,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-000833",null,"Pipes & Minor Culverts",null,"Sunbird Pde 11",null,null,null,0,1716.4775209996837,null,1,1716.4775209996837,null,null,{"$f":"IF(O190=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O190,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O190,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1716.4775209996837,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1716.4775209996837,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003387",null,"Culverts",null,"Minor Culvert - Coronet Drive Mareeba - DRL333",null,null,null,0,25742.860514858872,null,1,25742.860514858872,null,null,{"$f":"IF(O191=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O191,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O191,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25742.860514858872,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"",{"$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$14,\"\"))","v":""},"","","","","",411.12,null,"","","",25742.860514858872,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003383",null,"Culverts",null,"Minor Culvert - Sunbird Park Mareeba - DRL478",null,null,null,0,8840.2410490860002,null,1,8840.2410490860002,null,null,{"$f":"IF(O192=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O192,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O192,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8840.2410490860002,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",8840.2410490860002,"","","","","","",{"$f":"IF(BK192=\"\",\"\",(BK192/$CE192)*$U192)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003388",null,"Culverts",null,"Minor Culvert - Hunter Road Mareeba",null,null,null,0,3269.9069391563658,null,1,3269.9069391563658,null,null,{"$f":"IF(O193=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O193,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O193,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3269.9069391563658,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",3269.9069391563658,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-002511",null,"RCBC",null,"RCBC - Myola Road 3772 Kuranda",null,null,null,0,9174.7066579331422,null,1,9174.7066579331422,null,null,{"$f":"IF(O194=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O194,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O194,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9174.7066579331422,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",9174.7066579331422,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001127",null,"RCBC",null,"RCBC Country Road Mareeba",null,null,null,0,24619.040000000001,null,1,24619.040000000001,null,null,{"$f":"IF(O195=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O195,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O195,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24619.040000000001,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",24619.040000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001128",null,"RCBC",null,"RCBC Country Road Mareeba",null,null,null,0,14775.5,null,1,14775.5,null,null,{"$f":"IF(O196=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O196,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O196,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14775.5,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",14775.5,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001129",null,"RCBC",null,"RCBC Country Road Mareeba",null,null,null,0,14775.5,null,1,14775.5,null,null,{"$f":"IF(O197=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O197,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O197,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14775.5,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",14775.5,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001125",null,"RCBC",null,"RCBC Country Road Mareeba",null,null,null,0,24619.040000000001,null,1,24619.040000000001,null,null,{"$f":"IF(O198=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O198,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O198,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24619.040000000001,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",24619.040000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001126",null,"RCBC",null,"RCBC Country Road Mareeba",null,null,null,0,24619.040000000001,null,1,24619.040000000001,null,null,{"$f":"IF(O199=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O199,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O199,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24619.040000000001,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",24619.040000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001132",null,"RCBC",null,"RCBC Country Road Mareeba",null,null,null,0,9986.2000000000007,null,1,9986.2000000000007,null,null,{"$f":"IF(O200=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O200,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O200,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9986.2000000000007,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",9986.2000000000007,"","","","","",{"$f":"IF(BJ200=\"\",\"\",(BJ200/$CE200)*$U200)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001133",null,"RCBC",null,"RCBC Country Road Mareeba",null,null,null,0,2038,null,1,2038,null,null,{"$f":"IF(O201=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O201,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O201,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2038,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,{"$f":"IF(BA201=\"\",\"\",(BA201/$CE201)*$U201)","v":""},"","",2038,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-002708",null,"RCBC",null,"RCBC - Ray Road 2471 Mareeba",null,null,null,0,26827.892056243578,null,1,26827.892056243578,null,null,{"$f":"IF(O202=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O202,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O202,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26827.892056243578,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",26827.892056243578,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-002320",null,"RCBC",null,"RCBC - Margherita Close 8 Mareeba",null,null,null,0,76245.189933600996,null,1,76245.189933600996,null,null,{"$f":"IF(O203=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O203,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O203,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},76245.189933600996,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",76245.189933600996,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA203=\"\",\"\",(CA203/$CE203)*$U203)","v":""},"","","",""]
[null,"DR-003361",null,"RCBC",null,"RCBC - Monaro Close 4.5 - Kuranda",null,null,null,0,14659.1304575468,null,1,14659.1304575468,null,null,{"$f":"IF(O204=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O204,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O204,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14659.1304575468,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",14659.1304575468,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-002436",null,"RCBC",null,"RCBC - Monaro Close 4.5 Kuranda",null,null,null,0,17290.253617447601,null,1,17290.253617447601,null,null,{"$f":"IF(O205=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O205,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O205,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17290.253617447601,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",17290.253617447601,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003295",null,"RCP",null,"RCP - Barnwell Road - 692 - Kuranda",null,null,null,0,19279.631583333336,null,1,19279.631583333336,null,null,{"$f":"IF(O206=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O206,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O206,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19279.631583333336,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",19279.631583333336,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003296",null,"RCP",null,"RCP Barnwell Road - 870 - Kuranda",null,null,null,{"$f":"IF(G207=SWTYPE1,VLOOKUP(I207,SWUnitrates1,2,FALSE),IF(G207=SWTYPE2,VLOOKUP(I207,SWUnitrates2,2,FALSE),0))","v":0},17508.6312875,null,{"$f":"IF(L207=\"\",1,VLOOKUP(L207,SWsitecond,2,FALSE))","v":1},17508.6312875,null,null,{"$f":"IF(O207=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O207,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O207,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17508.6312875,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",17508.6312875,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-002512",null,"RCP",null,"RCP - Myola Road 4268 Kuranda",null,null,null,0,11327.236595955201,null,1,{"$f":"IF(K208=\"\",\"\",K208*M208)","v":11327.236595955201},null,null,{"$f":"IF(O208=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O208,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O208,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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":11327.236595955201},null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",11327.236595955201,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001100",null,"RCP",null,"Culvert Yarrabee Close Mareeba",null,null,null,0,59509.599999999999,null,1,59509.599999999999,null,null,{"$f":"IF(O209=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O209,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O209,Landcost2,2,FALSE),\"Error\")))","v":10},{"$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$44,3,FALSE))),1)","v":1},59509.599999999999,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",59509.599999999999,"","","","","","","","","","","","","",{"$f":"IF(BR209=\"\",\"\",(BR209/$CE209)*$U209)","v":""},"","","","","","","","","","","","",""]
[null,"DR-001148",null,"RCP",null,"RCP Yarrabee Close Mareeba",null,null,null,0,9609.3738000000012,null,1,9609.3738000000012,null,null,{"$f":"IF(O210=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O210,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O210,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9609.3738000000012,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA210:CD210)","v":411.12},null,"","","",9609.3738000000012,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG210:DJ210)=U210,\"\",\"ERROR\")","v":""}]
[null,"DR-001149",null,"RCP",null,"RCP Yarrabee Close Mareeba",null,null,null,0,21782.05229,null,1,21782.05229,null,null,{"$f":"IF(O211=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O211,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O211,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21782.05229,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",21782.05229,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001145",null,"RCP",null,"RCP Yarrabee Close Mareeba",null,null,null,0,2324.8383099999996,null,1,2324.8383099999996,null,null,{"$f":"IF(O212=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O212,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O212,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2324.8383099999996,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2324.8383099999996,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001146",null,"RCP",null,"RCP Yarrabee Close Mareeba",null,null,null,0,3763.69688,null,1,3763.69688,null,null,{"$f":"IF(O213=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O213,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O213,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3763.69688,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",3763.69688,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001147",null,"RCP",null,"RCP Yarrabee Close Mareeba",null,null,null,0,17571.931510000002,null,1,17571.931510000002,null,null,{"$f":"IF(O214=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O214,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O214,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17571.931510000002,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","",{"$f":"IF(AC214=\"y\",BH$14,IF(AND(AC214>0,AC214<=1),AC214*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",17571.931510000002,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001131",null,"RCP",null,"RCP Country Road Mareeba",null,null,null,0,9337.810300000001,null,1,9337.810300000001,null,null,{"$f":"IF(O215=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O215,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O215,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9337.810300000001,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",9337.810300000001,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001136",null,"RCP",null,"RCP Country Road Mareeba",null,null,null,0,3280.1610000000001,null,1,3280.1610000000001,null,null,{"$f":"IF(O216=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O216,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O216,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3280.1610000000001,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",3280.1610000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001130",null,"RCP",null,"RCP Country Road Mareeba",null,null,null,0,9337.810300000001,null,1,9337.810300000001,null,null,{"$f":"IF(O217=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O217,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O217,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9337.810300000001,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",9337.810300000001,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001134",null,"RCP",null,"RCP Country Road Mareeba",null,null,null,0,4168.9124199999997,null,1,4168.9124199999997,null,null,{"$f":"IF(O218=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O218,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O218,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4168.9124199999997,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",4168.9124199999997,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001135",null,"RCP",null,"RCP Country Road Mareeba",null,null,null,0,10822.269119999999,null,1,10822.269119999999,null,null,{"$f":"IF(O219=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O219,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O219,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10822.269119999999,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",10822.269119999999,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003297",null,"RCP",null,"RCP Boonmoo Road - 6180 - Dimbulah",null,null,null,0,16931.115195833336,null,1,16931.115195833336,null,null,{"$f":"IF(O220=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O220,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O220,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16931.115195833336,null,"y",null,null,null,"Dimbulah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",17.170000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",17.170000000000002,null,"",16931.115195833336,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003324",null,"RCP",null,"RCP - Kenneally Road - Mareeba",null,null,null,0,22189.545270158855,null,1,22189.545270158855,null,null,{"$f":"IF(O221=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O221,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O221,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22189.545270158855,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",22189.545270158855,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003316",null,"RCP",null,"RCP - Leadingham Creek Road Dimbulah",null,null,null,0,40137.655316666671,null,1,40137.655316666671,null,null,{"$f":"IF(O222=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O222,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O222,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40137.655316666671,null,"y",null,null,null,"Dimbulah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",17.170000000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",17.170000000000002,null,"",40137.655316666671,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001102",null,"RCP",null,"RCP Annie Court Mareeba",null,null,null,0,1783.25,null,1,1783.25,null,null,{"$f":"IF(O223=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O223,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O223,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1783.25,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1783.25,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001103",null,"RCP",null,"RCP Annie Court Mareeba",null,null,null,0,5140.8549999999996,null,1,5140.8549999999996,null,null,{"$f":"IF(O224=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O224,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O224,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5140.8549999999996,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS224=\"y\",BX$14,IF(AND(AS224>0,AS224<=1),AS224*BX$14,\"\"))","v":""},"","","","","","",411.12,null,"","","",5140.8549999999996,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001105",null,"RCP",null,"RCP Annie Court Mareeba",null,null,null,0,14310.550679999998,null,1,14310.550679999998,null,null,{"$f":"IF(O225=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O225,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O225,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14310.550679999998,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",14310.550679999998,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001104",null,"RCP",null,"RCP Annie Court Mareeba",null,null,null,0,2945.3583600000002,null,1,2945.3583600000002,null,null,{"$f":"IF(O226=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O226,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O226,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2945.3583600000002,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2945.3583600000002,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001113",null,"RCP",null,"RCP Bundanoon Court Mareeba",null,null,null,0,8867.7456000000002,null,1,8867.7456000000002,null,null,{"$f":"IF(O227=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O227,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O227,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8867.7456000000002,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",8867.7456000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001114",null,"RCP",null,"RCP Bundanoon Court Mareeba",null,null,null,0,6799.3794000000007,null,1,6799.3794000000007,null,null,{"$f":"IF(O228=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O228,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O228,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6799.3794000000007,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",6799.3794000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001115",null,"RCP",null,"RCP Bundanoon Court Mareeba",null,null,null,0,8172.9914000000008,null,1,8172.9914000000008,null,null,{"$f":"IF(O229=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O229,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O229,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8172.9914000000008,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","",{"$f":"IF(AB229=\"y\",BG$14,IF(AND(AB229>0,AB229<=1),AB229*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",{"$f":"IF(BD229=\"\",\"\",(BD229/$CE229)*$U229)","v":8172.9914000000008},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001116",null,"RCP",null,"RCP Bundanoon Court Mareeba",null,null,null,0,6063.05,null,1,6063.05,null,null,{"$f":"IF(O230=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O230,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O230,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6063.05,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V230=\"y\",BA$14,IF(AND(V230>0,V230<=1),V230*BA$14,\"\"))","v":""},"","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,{"$f":"IF(BA230=\"\",\"\",(BA230/$CE230)*$U230)","v":""},"","",6063.05,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001111",null,"RCP",null,"RCP Bundanoon Court Mareeba",null,null,null,0,7417.5047999999997,null,1,7417.5047999999997,null,null,{"$f":"IF(O231=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O231,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O231,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7417.5047999999997,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",7417.5047999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001112",null,"RCP",null,"RCP Bundanoon Court Mareeba",null,null,null,0,1885.15,null,1,1885.15,null,null,{"$f":"IF(O232=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O232,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O232,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1885.15,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1885.15,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001101",null,"RCP",null,"Culvert Blacks Road Mareeba",null,null,null,0,2394.65,null,1,2394.65,null,null,{"$f":"IF(O233=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O233,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O233,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2394.65,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2394.65,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001109",null,"RCP",null,"RCP Blacks Road Mareeba",null,null,null,0,21633.37,null,1,21633.37,null,null,{"$f":"IF(O234=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O234,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O234,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21633.37,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","",{"$f":"IF(AH234=\"y\",BM$14,IF(AND(AH234>0,AH234<=1),AH234*BM$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","",411.12,null,"","","",21633.37,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001110",null,"RCP",null,"RCP Blacks Road Mareeba",null,null,null,0,5411.1345599999995,null,1,5411.1345599999995,null,null,{"$f":"IF(O235=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O235,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O235,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5411.1345599999995,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",5411.1345599999995,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001151",null,"RCP",null,"RCP Chewko Road Mareeba",null,null,null,0,26806.808130000001,null,1,26806.808130000001,null,null,{"$f":"IF(O236=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O236,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O236,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26806.808130000001,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",26806.808130000001,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001137",null,"RCP",null,"RCP Curlew Close Mareeba",null,null,null,0,2986.0776000000001,null,1,2986.0776000000001,null,null,{"$f":"IF(O237=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O237,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O237,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2986.0776000000001,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2986.0776000000001,"","","","","","","","","","","","","","","","",{"$f":"IF(BU237=\"\",\"\",(BU237/$CE237)*$U237)","v":""},"","","","","","","","","",""]
[null,"DR-001138",null,"RCP",null,"RCP Curlew Close Mareeba",null,null,null,0,6696.0527999999995,null,1,6696.0527999999995,null,null,{"$f":"IF(O238=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O238,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O238,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6696.0527999999995,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",6696.0527999999995,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003330",null,"RCP",null,"Spring Crescent - Kuranda",null,null,null,0,28635.447706228799,null,1,28635.447706228799,null,null,{"$f":"IF(O239=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O239,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O239,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28635.447706228799,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",28635.447706228799,"","","","","","","","","","","","","","","","",{"$f":"IF(BT239=\"\",\"\",(BT239/$CE239)*$U239)","v":""},"","","","","","","","","","",""]
[null,"DR-003331",null,"RCP",null,"Spring Crescent - Kuranda",null,null,null,0,28724.230818113199,null,1,28724.230818113199,null,null,{"$f":"IF(O240=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O240,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O240,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28724.230818113199,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",28724.230818113199,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003326",null,"RCP",null,"Spring Crescent - Kuranda",null,null,null,0,3605.3081263360004,null,1,3605.3081263360004,null,null,{"$f":"IF(O241=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O241,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O241,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3605.3081263360004,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",3605.3081263360004,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003327",null,"RCP",null,"Spring Crescent - Kuranda",null,null,null,0,6029.5439424187998,null,1,6029.5439424187998,null,null,{"$f":"IF(O242=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O242,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O242,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6029.5439424187998,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",6029.5439424187998,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003328",null,"RCP",null,"Spring Crescent - Kuranda",null,null,null,0,1722.7182718576003,null,1,1722.7182718576003,null,null,{"$f":"IF(O243=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O243,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O243,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1722.7182718576003,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",1722.7182718576003,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003329",null,"RCP",null,"Spring Crescent - Kuranda",null,null,null,0,30746.098492068399,null,1,30746.098492068399,null,null,{"$f":"IF(O244=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O244,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O244,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30746.098492068399,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",30746.098492068399,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001143",null,"RCP",null,"RCP Wren Close Mareeba",null,null,null,0,12499.869199999999,null,1,12499.869199999999,null,null,{"$f":"IF(O245=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O245,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O245,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12499.869199999999,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",12499.869199999999,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001144",null,"RCP",null,"RCP Wren Close Mareeba",null,null,null,0,8587.1129999999994,null,1,8587.1129999999994,null,null,{"$f":"IF(O246=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O246,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O246,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8587.1129999999994,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",8587.1129999999994,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001139",null,"RCP",null,"RCP Wren Close Mareeba",null,null,null,0,5791.1808000000001,null,1,5791.1808000000001,null,null,{"$f":"IF(O247=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O247,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O247,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5791.1808000000001,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",5791.1808000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001140",null,"RCP",null,"RCP Wren Close Mareeba",null,null,null,0,29906.0196,null,1,29906.0196,null,null,{"$f":"IF(O248=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O248,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O248,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29906.0196,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",29906.0196,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001141",null,"RCP",null,"RCP Wren Close Mareeba",null,null,null,0,2369.4807000000001,null,1,2369.4807000000001,null,null,{"$f":"IF(O249=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O249,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O249,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2369.4807000000001,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2369.4807000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001142",null,"RCP",null,"RCP Wren Close Mareeba",null,null,null,0,1732.3,null,1,1732.3,null,null,{"$f":"IF(O250=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O250,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O250,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1732.3,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1732.3,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001091",null,"RCP",null,"Drain Kenneally Road Stormwater",null,null,null,0,7534.5087950300003,null,1,7534.5087950300003,null,null,{"$f":"IF(O251=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O251,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O251,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7534.5087950300003,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",7534.5087950300003,"","","","","","","","","","","","",{"$f":"IF(BQ251=\"\",\"\",(BQ251/$CE251)*$U251)","v":""},"","","","","","","","","","","","","",""]
[null,"DR-002543",null,"RCP",null,"RCP - Oak Forest Road 940.5 Kuranda",null,null,null,0,9996.9724000000006,null,1,9996.9724000000006,null,null,{"$f":"IF(O252=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O252,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O252,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9996.9724000000006,null,null,"y",null,null,"Kuranda",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",73.89,"","","","","","","","","","","","","","","","","","","","","","","","","","","",73.89,null,"","",9996.9724000000006,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003411",null,"RCP",null,"RCP - Jannali Court 329 Mareeba",null,null,null,0,14992.213394290729,null,1,14992.213394290729,null,null,{"$f":"IF(O253=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O253,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O253,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14992.213394290729,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",14992.213394290729,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003412",null,"RCP",null,"RCP - Jannali Court 330 Mareeba",null,null,null,0,14645.288318334276,null,1,14645.288318334276,null,null,{"$f":"IF(O254=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O254,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O254,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14645.288318334276,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",14645.288318334276,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003413",null,"RCP",null,"RCP - Jannali Court 331 Mareeba",null,null,null,0,30340.459753108051,null,1,30340.459753108051,null,null,{"$f":"IF(O255=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O255,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O255,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30340.459753108051,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",30340.459753108051,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003409",null,"RCP",null,"RCP - Jannali Court 327 Mareeba",null,null,null,0,2119.4361281512879,null,1,2119.4361281512879,null,null,{"$f":"IF(O256=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O256,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O256,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2119.4361281512879,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2119.4361281512879,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003410",null,"RCP",null,"RCP - Jannali Court 328 Mareeba",null,null,null,0,1811.5167885739668,null,1,1811.5167885739668,null,null,{"$f":"IF(O257=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O257,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O257,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1811.5167885739668,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","",{"$f":"IF(AJ257=\"y\",BO$14,IF(AND(AJ257>0,AJ257<=1),AJ257*BO$14,\"\"))","v":""},"","","","","","","","","","","","","","","",411.12,null,"","","",1811.5167885739668,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001120",null,"RCP",null,"RCP Catherine Atherton Drive Mareeba",null,null,null,0,1019,null,1,1019,null,null,{"$f":"IF(O258=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O258,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O258,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1019,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1019,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001121",null,"RCP",null,"RCP Catherine Atherton Drive Mareeba",null,null,null,0,7973.6750000000002,null,1,7973.6750000000002,null,null,{"$f":"IF(O259=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O259,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O259,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7973.6750000000002,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",7973.6750000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001122",null,"RCP",null,"RCP Catherine Atherton Drive Mareeba",null,null,null,0,4814.7749999999996,null,1,4814.7749999999996,null,null,{"$f":"IF(O260=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O260,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O260,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4814.7749999999996,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",4814.7749999999996,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001123",null,"RCP",null,"RCP Catherine Atherton Drive Mareeba",null,null,null,0,2522.0250000000001,null,1,2522.0250000000001,null,null,{"$f":"IF(O261=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O261,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O261,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2522.0250000000001,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2522.0250000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001124",null,"RCP",null,"RCP Catherine Atherton Drive Mareeba",null,null,null,0,18006.952799999999,null,1,18006.952799999999,null,null,{"$f":"IF(O262=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O262,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O262,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18006.952799999999,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",18006.952799999999,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001096",null,"RCP",null,"Drainage Egan Street Mareeba",null,null,null,0,14824.062010863334,null,1,14824.062010863334,null,null,{"$f":"IF(O263=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O263,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O263,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14824.062010863334,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",14824.062010863334,"","","","","","","","","",{"$f":"IF(BN263=\"\",\"\",(BN263/$CE263)*$U263)","v":""},"","","","","","","","","","","","","","","","",""]
[null,"DR-003370",null,"RCP",null,"RCP - Cater Road - Mareeba",null,null,null,0,6851.2450888368003,null,1,6851.2450888368003,null,null,{"$f":"IF(O264=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O264,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O264,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6851.2450888368003,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,{"$f":"IF(BA264=\"\",\"\",(BA264/$CE264)*$U264)","v":""},"","",6851.2450888368003,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003323",null,"PP",null,"PP - Keegan Road Mareeba",null,null,null,0,3533.7198069796,null,1,3533.7198069796,null,null,{"$f":"IF(O265=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O265,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O265,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3533.7198069796,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",3533.7198069796,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-003371",null,"RPP",null,"Culverts Cobra Road - Mareeba;;Black max and other culverts under driveways",null,null,null,0,36666.515483768802,null,1,36666.515483768802,null,null,{"$f":"IF(O266=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O266,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O266,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36666.515483768802,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",36666.515483768802,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD266=\"\",\"\",(CD266/$CE266)*$U266)","v":""},""]
[null,"DR-001117",null,"CSP",null,"Iron Pipe - Bundanoon Court Mareeba",null,null,null,0,23824.22,null,1,23824.22,null,null,{"$f":"IF(O267=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O267,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O267,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23824.22,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",23824.22,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001118",null,"CSP",null,"Iron Pipe - Bundanoon Court Mareeba",null,null,null,0,89060.6,null,1,89060.6,null,null,{"$f":"IF(O268=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O268,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O268,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},89060.6,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",89060.6,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DR-001119",null,"CSP",null,"Iron Pipe - Bundanoon Court Mareeba",null,null,null,0,59509.599999999999,null,1,59509.599999999999,null,null,{"$f":"IF(O269=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O269,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O269,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},59509.599999999999,null,null,null,"y",null,"Mareeba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",59509.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(J270*H270,0)","v":0},null,1,0,null,null,{"$f":"IF(O270=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O270,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O270,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O271,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O272,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O273,Landcost2,2,FALSE),\"Error\")))","v":10},{"$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$8=\"Location\",VLOOKUP(O274,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O275,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O276,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O277,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O278,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O279,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O280,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O281,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O282,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O283,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O284,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O285,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O286,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O287,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O288,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O289,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O290,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O291,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O292,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O293,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O294,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O295,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O296,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O297,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O298,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O299,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O300,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O301,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O302,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O303,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O304,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O305,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O306,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O307,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O308,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O309,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O310,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O311,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O312,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O313,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O314,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O315,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O316,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O317,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O318,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O319,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O320,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O321,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O322,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O323,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O324,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O325,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O326,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O327,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O328,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O329,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O330,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O331,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O332,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O333,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O334,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O335,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O336,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O337,Landcost2,2,FALSE),\"Error\")))","v":10},{"$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$8=\"Location\",VLOOKUP(O338,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O339,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O340,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O341,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O342,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O343,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O344,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O345,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O346,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O347,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O348,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O349,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O350,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O351,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O352,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O353,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O354,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O355,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O356,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O357,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O358,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O359,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O360,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O361,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null," ",{"$error":"#VALUE!"},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$8=\"Location\",VLOOKUP(O363,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O364,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O365,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O366,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O367,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O368,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O369,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O370,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O371,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O372,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O373,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O374,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O375,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O376,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O377,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O378,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O379,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O380,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O381,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O382,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O383,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O384,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O385,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O386,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O387,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O388,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O389,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O390,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O391,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O392,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O393,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O394,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O395,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O396,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O397,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O398,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O399,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O400,Landcost2,2,FALSE),\"Error\")))","v":10},0,null,{"$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$8=\"Location\",VLOOKUP(O401,Landcost2,2,FALSE),\"Error\")))","v":10},{"$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":"Chillagoe"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B19,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":"Dimbulah"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B20,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":"Kuranda"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B21,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":"Mareeba"}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B22,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B23,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B24,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B25,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B26,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B27,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":0}]
[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":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":false,"merged":[[1,1,1,3],[3,1,3,3]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[]
[null,"Future Trunk Assets"]
[]
[null,"Water Supply",null,"Transportation"]
[]
[null,"Sewerage",null,"Parks & Community Facilities"]
[]
[null,"Stormwater"]

{"sheet":"Future Trunk Assets - Water","index":11,"n_rows":438,"n_cols":123,"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,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Water Supply"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Refer to Supporting Report \"Water and Sewer\""]
[]
[]
[null,"Land Valuation Type",null,null,"Landuse"]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,null,"Asset Attributes",null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"CHILLAGOE"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"DIMBULAH"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"KURANDA"},{"$f":"'Catchment Demand - Water Supply'!$C11","v":"MAREEBA"},{"$f":"'Catchment Demand - Water Supply'!$C12","v":0},{"$f":"'Catchment Demand - Water Supply'!$C13","v":0},{"$f":"'Catchment Demand - Water Supply'!$C14","v":0},{"$f":"'Catchment Demand - Water Supply'!$C15","v":0},{"$f":"'Catchment Demand - Water Supply'!$C16","v":0},{"$f":"'Catchment Demand - Water Supply'!$C17","v":0},{"$f":"'Catchment Demand - Water Supply'!$C18","v":0},{"$f":"'Catchment Demand - Water Supply'!$C19","v":0},{"$f":"'Catchment Demand - Water Supply'!$C20","v":0},{"$f":"'Catchment Demand - Water Supply'!$C21","v":0},{"$f":"'Catchment Demand - Water Supply'!$C22","v":0},{"$f":"'Catchment Demand - Water Supply'!$C23","v":0},{"$f":"'Catchment Demand - Water Supply'!$C24","v":0},{"$f":"'Catchment Demand - Water Supply'!$C25","v":0},{"$f":"'Catchment Demand - Water Supply'!$C26","v":0},{"$f":"'Catchment Demand - Water Supply'!$C27","v":0},{"$f":"'Catchment Demand - Water Supply'!$C28","v":0},{"$f":"'Catchment Demand - Water Supply'!$C29","v":0},{"$f":"'Catchment Demand - Water Supply'!$C30","v":0},{"$f":"'Catchment Demand - Water Supply'!$C31","v":0},{"$f":"'Catchment Demand - Water Supply'!$C32","v":0},{"$f":"'Catchment Demand - Water Supply'!$C33","v":0},{"$f":"'Catchment Demand - Water Supply'!$C34","v":0},{"$f":"'Catchment Demand - Water Supply'!$C35","v":0},{"$f":"'Catchment Demand - Water Supply'!$C36","v":0},{"$f":"'Catchment Demand - Water Supply'!$C37","v":0},null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"CHILLAGOE"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"DIMBULAH"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"KURANDA"},{"$f":"'Catchment Demand - Water Supply'!$C11","v":"MAREEBA"},{"$f":"'Catchment Demand - Water Supply'!$C12","v":0},{"$f":"'Catchment Demand - Water Supply'!$C13","v":0},{"$f":"'Catchment Demand - Water Supply'!$C14","v":0},{"$f":"'Catchment Demand - Water Supply'!$C15","v":0},{"$f":"'Catchment Demand - Water Supply'!$C16","v":0},{"$f":"'Catchment Demand - Water Supply'!$C17","v":0},{"$f":"'Catchment Demand - Water Supply'!$C18","v":0},{"$f":"'Catchment Demand - Water Supply'!$C19","v":0},{"$f":"'Catchment Demand - Water Supply'!$C20","v":0},{"$f":"'Catchment Demand - Water Supply'!$C21","v":0},{"$f":"'Catchment Demand - Water Supply'!$C22","v":0},{"$f":"'Catchment Demand - Water Supply'!$C23","v":0},{"$f":"'Catchment Demand - Water Supply'!$C24","v":0},{"$f":"'Catchment Demand - Water Supply'!$C25","v":0},{"$f":"'Catchment Demand - Water Supply'!$C26","v":0},{"$f":"'Catchment Demand - Water Supply'!$C27","v":0},{"$f":"'Catchment Demand - Water Supply'!$C28","v":0},{"$f":"'Catchment Demand - Water Supply'!$C29","v":0},{"$f":"'Catchment Demand - Water Supply'!$C30","v":0},{"$f":"'Catchment Demand - Water Supply'!$C31","v":0},{"$f":"'Catchment Demand - Water Supply'!$C32","v":0},{"$f":"'Catchment Demand - Water Supply'!$C33","v":0},{"$f":"'Catchment Demand - Water Supply'!$C34","v":0},{"$f":"'Catchment Demand - Water Supply'!$C35","v":0},{"$f":"'Catchment Demand - Water Supply'!$C36","v":0},{"$f":"'Catchment Demand - Water Supply'!$C37","v":0},"TOTALS",null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"CHILLAGOE"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"DIMBULAH"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"KURANDA"},{"$f":"'Catchment Demand - Water Supply'!$C11","v":"MAREEBA"},{"$f":"'Catchment Demand - Water Supply'!$C12","v":0},{"$f":"'Catchment Demand - Water Supply'!$C13","v":0},{"$f":"'Catchment Demand - Water Supply'!$C14","v":0},{"$f":"'Catchment Demand - Water Supply'!$C15","v":0},{"$f":"'Catchment Demand - Water Supply'!$C16","v":0},{"$f":"'Catchment Demand - Water Supply'!$C17","v":0},{"$f":"'Catchment Demand - Water Supply'!$C18","v":0},{"$f":"'Catchment Demand - Water Supply'!$C19","v":0},{"$f":"'Catchment Demand - Water Supply'!$C20","v":0},{"$f":"'Catchment Demand - Water Supply'!$C21","v":0},{"$f":"'Catchment Demand - Water Supply'!$C22","v":0},{"$f":"'Catchment Demand - Water Supply'!$C23","v":0},{"$f":"'Catchment Demand - Water Supply'!$C24","v":0},{"$f":"'Catchment Demand - Water Supply'!$C25","v":0},{"$f":"'Catchment Demand - Water Supply'!$C26","v":0},{"$f":"'Catchment Demand - Water Supply'!$C27","v":0},{"$f":"'Catchment Demand - Water Supply'!$C28","v":0},{"$f":"'Catchment Demand - Water Supply'!$C29","v":0},{"$f":"'Catchment Demand - Water Supply'!$C30","v":0},{"$f":"'Catchment Demand - Water Supply'!$C31","v":0},{"$f":"'Catchment Demand - Water Supply'!$C32","v":0},{"$f":"'Catchment Demand - Water Supply'!$C33","v":0},{"$f":"'Catchment Demand - Water Supply'!$C34","v":0},{"$f":"'Catchment Demand - Water Supply'!$C35","v":0},{"$f":"'Catchment Demand - Water Supply'!$C36","v":0},{"$f":"'Catchment Demand - Water Supply'!$C37","v":0},"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Type (*)","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Diameter (*)","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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,5,FALSE),\"\")","v":217},{"$f":"IFERROR(VLOOKUP(AE13,watercatch,5,FALSE),\"\")","v":426},{"$f":"IFERROR(VLOOKUP(AF13,watercatch,5,FALSE),\"\")","v":2242},{"$f":"IFERROR(VLOOKUP(AG13,watercatch,5,FALSE),\"\")","v":10371},{"$f":"IFERROR(VLOOKUP(AH13,watercatch,6,FALSE),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP(BI13,watercatch,5,FALSE),\"\")","v":217},{"$f":"IFERROR(VLOOKUP(BJ13,watercatch,5,FALSE),\"\")","v":426},{"$f":"IFERROR(VLOOKUP(BK13,watercatch,5,FALSE),\"\")","v":2242},{"$f":"IFERROR(VLOOKUP(BL13,watercatch,5,FALSE),\"\")","v":10371},{"$f":"VLOOKUP(BM13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BN13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BO13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BP13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BQ13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BR13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BS13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BT13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BU13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BV13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BW13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BX13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BY13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BZ13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CA13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CB13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CC13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CD13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CE13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CF13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CG13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CH13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CI13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CJ13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CK13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CL13,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(CO17:CO403)","v":413687.13899405091},58402.890210924837,2037808.3221701933,4436802.6070321631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"WAT - 01",null,null,null,"Emerald End Road and Seary Road, Mareeba. Metered Water Standpipe Access Upgrade.",null,null,null,null,null,{"$f":"IF(K17=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K17,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K17,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(M17=\"\",0,M17*10000*L17)","v":0},{"$f":"IF(H17=TYPE1,VLOOKUP(J17,WaterUnitrates1,2,FALSE),IF(H17=TYPE2,VLOOKUP(J17,Unitrates2,2,FALSE),0))","v":0},100000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q17,Histindex,3,FALSE))),1)","v":1},null,{"$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":7.4999999999999997E-2},null,{"$f":"IFERROR(IF(P17=\"\",\"\",P17*T17*(1+U17)*(1+V17)*R17),\"\")","v":107500},2019,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X17-YEAR)","v":1.1248640000000001},{"$f":"IF(X17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80496056950960304},0.5,{"$f":"IFERROR((W17*Y17*(1-AA17)+(N17*((1+Landind)^(X17-YEAR)))),0)","v":60461.440000000002},{"$f":"IFERROR(AB17*Z17,0)","v":48669.075175770697},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD17=\"y\",BI$16,IF(AND(AD17>0,AD17<=1),AD17*BI$16,\"\"))","v":""},{"$f":"IF(AE17=\"y\",BJ$16,IF(AND(AE17>0,AE17<=1),AE17*BJ$16,\"\"))","v":""},"",10371,"","","","","","","","","","","","","",{"$f":"IF(AU17=\"y\",BZ$16,IF(AND(AU17>0,AU17<=1),AU17*BZ$16,\"\"))","v":""},"","","","","","","","","","","","",{"$f":"SUM(BI17:CL17)","v":10371},null,{"$f":"IF(BI17=\"\",\"\",(BI17/$CM17)*$AC17)","v":""},"","",48669.075175770697,"","","","","","",{"$f":"IF(BS17=\"\",\"\",(BS17/$CM17)*$AC17)","v":""},"","","","","","","","","",{"$f":"IF(CC17=\"\",\"\",(CC17/$CM17)*$AC17)","v":""},"","","","","","","","","",{"$f":"IF(SUM(CO17:DR17)=AC17,\"\",\"ERROR\")","v":""}]
[null,null,"WAT - 02",null,null,null,"Design and install clear water pump set, Dimbulah Water Treatment Plant. Subject to options analysis.",null,null,null,null,null,{"$f":"IF(K18=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K18,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K18,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(M18=\"\",0,M18*10000*L18)","v":0},0,60000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q18,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S18=\"\",1,VLOOKUP(S18,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,{"$f":"IFERROR(IF(P18=\"\",\"\",P18*T18*(1+U18)*(1+V18)*R18),\"\")","v":64500},2019,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X18-YEAR)","v":1.1248640000000001},{"$f":"IF(X18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80496056950960304},0,72553.728000000003,{"$f":"IFERROR(AB18*Z18,0)","v":58402.890210924837},null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",426,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI18:CL18)","v":426},null,"",58402.890210924837,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CO18:DR18)=AC18,\"\",\"ERROR\")","v":""}]
[null,null,"WAT - 03",null,null,null,"Chillagoe Water Treatment Plant. Install generator.",null,null,null,null,null,{"$f":"IF(K19=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K19,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K19,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,50000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q19,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S19=\"\",1,VLOOKUP(S19,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,53750,2019,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X19-YEAR)","v":1.1248640000000001},{"$f":"IF(X19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80496056950960304},0.5,30230.720000000001,24334.537587885348,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI19:CL19)","v":217},null,24334.537587885348,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CO19:DR19)=AC19,\"\",\"ERROR\")","v":""}]
[null,null,"WAT - 04",null,null,null,"Rankin Street, Mareeba. Water Main Replacement (Uncommitted: subject to obtaining grant funding).",null,null,null,null,null,{"$f":"IF(K20=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K20,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K20,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,1250000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q20,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S20=\"\",1,VLOOKUP(S20,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,1343750,2019,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X20-YEAR)","v":1.1248640000000001},{"$f":"IF(X20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80496056950960304},0,1511536,1216726.8793942675,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI20:CL20)","v":10371},null,{"$f":"IF(BI20=\"\",\"\",(BI20/$CM20)*$AC20)","v":""},{"$f":"IF(BJ20=\"\",\"\",(BJ20/$CM20)*$AC20)","v":""},{"$f":"IF(BK20=\"\",\"\",(BK20/$CM20)*$AC20)","v":""},{"$f":"IF(BL20=\"\",\"\",(BL20/$CM20)*$AC20)","v":1216726.8793942675},{"$f":"IF(BM20=\"\",\"\",(BM20/$CM20)*$AC20)","v":""},{"$f":"IF(BN20=\"\",\"\",(BN20/$CM20)*$AC20)","v":""},{"$f":"IF(BO20=\"\",\"\",(BO20/$CM20)*$AC20)","v":""},{"$f":"IF(BP20=\"\",\"\",(BP20/$CM20)*$AC20)","v":""},{"$f":"IF(BQ20=\"\",\"\",(BQ20/$CM20)*$AC20)","v":""},{"$f":"IF(BR20=\"\",\"\",(BR20/$CM20)*$AC20)","v":""},{"$f":"IF(BS20=\"\",\"\",(BS20/$CM20)*$AC20)","v":""},{"$f":"IF(BT20=\"\",\"\",(BT20/$CM20)*$AC20)","v":""},{"$f":"IF(BU20=\"\",\"\",(BU20/$CM20)*$AC20)","v":""},{"$f":"IF(BV20=\"\",\"\",(BV20/$CM20)*$AC20)","v":""},{"$f":"IF(BW20=\"\",\"\",(BW20/$CM20)*$AC20)","v":""},{"$f":"IF(BX20=\"\",\"\",(BX20/$CM20)*$AC20)","v":""},{"$f":"IF(BY20=\"\",\"\",(BY20/$CM20)*$AC20)","v":""},{"$f":"IF(BZ20=\"\",\"\",(BZ20/$CM20)*$AC20)","v":""},{"$f":"IF(CA20=\"\",\"\",(CA20/$CM20)*$AC20)","v":""},{"$f":"IF(CB20=\"\",\"\",(CB20/$CM20)*$AC20)","v":""},{"$f":"IF(CC20=\"\",\"\",(CC20/$CM20)*$AC20)","v":""},{"$f":"IF(CD20=\"\",\"\",(CD20/$CM20)*$AC20)","v":""},{"$f":"IF(CE20=\"\",\"\",(CE20/$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":""},{"$f":"IF(SUM(CO20:DR20)=AC20,\"\",\"ERROR\")","v":""}]
[null,null,"WAT - 05",null,null,null,"Replace existing reservoirs in Chillagoe with new 500KL prefabricated steel reservoir (Uncommitted: subject to obtaining grant funding).",null,null,null,null,null,{"$f":"IF(K21=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K21,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K21,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,800000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q21,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S21=\"\",1,VLOOKUP(S21,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,860000,2019,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X21-YEAR)","v":1.1248640000000001},{"$f":"IF(X21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80496056950960304},0.5,483691.52000000002,389352.60140616557,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",217,null,389352.60140616557,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"WAT - 06",null,null,null,"Mareeba Water Treatment Plant. Replace Alum Dosing System with Aluminium Chloride Hydrate (ACH) flocculant.",null,null,null,null,null,{"$f":"IF(K22=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K22,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K22,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,80000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q22,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S22=\"\",1,VLOOKUP(S22,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,86000,2019,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X22-YEAR)","v":1.1248640000000001},{"$f":"IF(X22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80496056950960304},0,96738.304000000004,77870.520281233112,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",77870.520281233112,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"WAT - 07",null,null,null,"Mareeba Reticulation Depot Shed Replacement.",null,null,null,null,null,{"$f":"IF(K23=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K23,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K23,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,100000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q23,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S23=\"\",1,VLOOKUP(S23,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,107500,2019,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X23-YEAR)","v":1.1248640000000001},{"$f":"IF(X23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80496056950960304},0.5,60461.440000000002,48669.075175770697,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",48669.075175770697,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"WAT - 08",null,null,null,"Upgrade Mareeba town water booster station, including water main upgrades.",null,null,null,null,null,{"$f":"IF(K24=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K24,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K24,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,3900000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q24,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S24=\"\",1,VLOOKUP(S24,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,4192500,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X24-YEAR)","v":1.1698585600000002},{"$f":"IF(X24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0.5,2452316.0064000003,1836295.5247714042,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",1836295.5247714042,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"WAT - 09",null,null,null,"New Mareeba Spare Transfer Holding Lagoon Pump.",null,null,null,null,null,{"$f":"IF(K25=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K25,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K25,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,12000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q25,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S25=\"\",1,VLOOKUP(S25,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,12900,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X25-YEAR)","v":1.1698585600000002},{"$f":"IF(X25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0,15091.175424000003,11300.280152439411,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11300.280152439411,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"WAT - 10",null,null,null,"Kuranda Water Treatment Plant new 500KL storage tank.",null,null,null,null,null,{"$f":"IF(K26=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K26,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K26,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,820000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q26,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S26=\"\",1,VLOOKUP(S26,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,881500,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X26-YEAR)","v":1.1698585600000002},{"$f":"IF(X26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0,1031230.3206400002,772185.8104166931,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",772185.8104166931,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"WAT - 11",null,null,null,"Upgrade Mareeba Water Treatment Plant High Lift Pumps.",null,null,null,null,null,{"$f":"IF(K27=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K27,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K27,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,1050000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q27,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S27=\"\",1,VLOOKUP(S27,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,1128750,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X27-YEAR)","v":1.1698585600000002},{"$f":"IF(X27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0.05,1254453.9571200002,939335.78767152596,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",939335.78767152596,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"WAT - 12",null,null,null,"Mareeba WTP Backwash Water Treatment Project",null,null,null,null,null,{"$f":"IF(K28=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K28,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K28,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,170000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q28,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S28=\"\",1,VLOOKUP(S28,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,182750,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X28-YEAR)","v":1.1698585600000002},{"$f":"IF(X28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0,213791.65184000004,160087.30215955831,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",160087.30215955831,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"WAT - 13",null,null,null,"Mareeba Backwash Recycle Water Pump new spare.",null,null,null,null,null,{"$f":"IF(K29=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K29,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K29,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,12000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q29,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S29=\"\",1,VLOOKUP(S29,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,12900,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X29-YEAR)","v":1.1698585600000002},{"$f":"IF(X29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0,15091.175424000003,11300.280152439411,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11300.280152439411,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"WAT - 14",null,null,null,"Replace Kuranda Water Treatment Plant Generator.",null,null,null,null,null,{"$f":"IF(K30=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K30,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K30,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,180000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q30,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S30=\"\",1,VLOOKUP(S30,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,193500,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X30-YEAR)","v":1.1698585600000002},{"$f":"IF(X30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0.5,113183.81568000001,84752.101143295586,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",84752.101143295586,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"WAT - 15",null,null,null,"Kuranda Water Treatment Plant Clear Water Pump Station Staged Pumps Renewal",null,null,null,null,null,{"$f":"IF(K31=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K31,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K31,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,210000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q31,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S31=\"\",1,VLOOKUP(S31,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,225750,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X31-YEAR)","v":1.1698585600000002},{"$f":"IF(X31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0.75,66023.89248000001,49438.725666922423,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",49438.725666922423,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"WAT - 16",null,null,null,"Mareeba WTP Clearwater Reservoir Roof Refurbishment",null,null,null,null,null,{"$f":"IF(K32=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K32,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K32,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,600000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q32,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S32=\"\",1,VLOOKUP(S32,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,645000,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X32-YEAR)","v":1.1698585600000002},{"$f":"IF(X32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},1,0,0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","",{"$f":"IF(AT32=\"y\",BY$16,IF(AND(AT32>0,AT32<=1),AT32*BY$16,\"\"))","v":""},"","","","","","","","","","","","","",10371,null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"WAT - 17",null,null,null,"Chillagoe Town bore 2 pump station renewal",null,null,null,null,null,{"$f":"IF(K33=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K33,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K33,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,25000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q33,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S33=\"\",1,VLOOKUP(S33,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,26875,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X33-YEAR)","v":1.1698585600000002},{"$f":"IF(X33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},1,0,0,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,{"$f":"IF(AE33=\"y\",BJ$16,IF(AND(AE33>0,AE33<=1),AE33*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",217,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"WAT - 18",null,null,null,"Chillagoe Town bore 1 pump station renewal",null,null,null,null,null,{"$f":"IF(K34=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K34,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K34,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,25000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q34,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S34=\"\",1,VLOOKUP(S34,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,26875,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X34-YEAR)","v":1.1698585600000002},{"$f":"IF(X34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},1,0,0,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",217,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"WAT - 21",null,null,null,"Wylandra Water Booster Pump Station/Extra Variable Speed Drive.",null,null,null,null,null,{"$f":"IF(K35=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K35,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K35,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,60000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q35,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S35=\"\",1,VLOOKUP(S35,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,64500,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X35-YEAR)","v":1.2166529024000003},{"$f":"IF(X35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69655863235011617},0,78474.112204800025,54661.820272265068,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD35=\"y\",BI$16,IF(AND(AD35>0,AD35<=1),AD35*BI$16,\"\"))","v":""},{"$f":"IF(AE35=\"y\",BJ$16,IF(AND(AE35>0,AE35<=1),AE35*BJ$16,\"\"))","v":""},{"$f":"IF(AF35=\"y\",BK$16,IF(AND(AF35>0,AF35<=1),AF35*BK$16,\"\"))","v":""},10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",54661.820272265068,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"WAT - 22",null,null,null,"Mareeba WTP Security Fence.",null,null,null,null,null,{"$f":"IF(K36=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K36,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K36,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,40000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q36,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S36=\"\",1,VLOOKUP(S36,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,43000,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X36-YEAR)","v":1.2166529024000003},{"$f":"IF(X36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69655863235011617},0.5,26158.037401600006,18220.606757421687,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD36=\"y\",BI$16,IF(AND(AD36>0,AD36<=1),AD36*BI$16,\"\"))","v":""},"","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",18220.606757421687,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"WAT - 19",null,null,null,"Mareeba Water Treatment Plant - Construct concrete flow meter pits (Upgrade).",null,null,null,null,null,{"$f":"IF(K37=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K37,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K37,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,30000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q37,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S37=\"\",1,VLOOKUP(S37,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},7.4999999999999997E-2,null,32250,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X37-YEAR)","v":1.2166529024000003},{"$f":"IF(X37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69655863235011617},0.5,19618.528051200006,13665.455068066267,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",13665.455068066267,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"WAT - 20",null,null,null,"Third Kuranda Myola Road Reservoir.",null,null,null,null,null,{"$f":"IF(K38=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K38,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K38,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,1200000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q38,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S38=\"\",1,VLOOKUP(S38,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0.15,null,1380000,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X38-YEAR)","v":1.2653190184960004},{"$f":"IF(X38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.64796151846522443},0,1746140.2455244805,1131431.6849432823,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",1131431.6849432823,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K39=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K39,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K39,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q39,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S39=\"\",1,VLOOKUP(S39,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X39-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K40=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K40,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K40,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q40,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S40=\"\",1,VLOOKUP(S40,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X40-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K41=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K41,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K41,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q41,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S41=\"\",1,VLOOKUP(S41,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X41-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K42=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K42,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K42,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q42,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S42=\"\",1,VLOOKUP(S42,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X42-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K43=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K43,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K43,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q43,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S43=\"\",1,VLOOKUP(S43,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X43-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K44=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K44,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K44,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q44,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S44=\"\",1,VLOOKUP(S44,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X44-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AI44=\"y\",BN$16,IF(AND(AI44>0,AI44<=1),AI44*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AY44=\"y\",CD$16,IF(AND(AY44>0,AY44<=1),AY44*CD$16,\"\"))","v":""},"","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K45=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K45,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K45,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(M45=\"\",0,M45*10000*L45)","v":0},{"$f":"IF(H45=TYPE1,VLOOKUP(J45,WaterUnitrates1,2,FALSE),IF(H45=TYPE2,VLOOKUP(J45,Unitrates2,2,FALSE),0))","v":0},null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q45,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S45=\"\",1,VLOOKUP(S45,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"IF(X45=\"\",\"\",IF(X45<=YEAR+5,0.075,IF(AND(X45>YEAR+5,X45<=YEAR+10),0.15,IF(AND(X45>YEAR+10,X45<=YEAR+20),0.2,IF(X45>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(P45=\"\",\"\",P45*T45*(1+U45)*(1+V45)*R45),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X45-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((W45*Y45*(1-AA45)+(N45*((1+Landind)^(X45-YEAR)))),0)","v":0},{"$f":"IFERROR(AB45*Z45,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K46=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K46,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K46,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q46,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S46=\"\",1,VLOOKUP(S46,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X46-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K47=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K47,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K47,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q47,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S47=\"\",1,VLOOKUP(S47,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X47-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K48=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K48,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K48,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q48,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S48=\"\",1,VLOOKUP(S48,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X48-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K49=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K49,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K49,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q49,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S49=\"\",1,VLOOKUP(S49,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X49-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K50=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K50,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K50,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q50,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S50=\"\",1,VLOOKUP(S50,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X50-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K51=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K51,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K51,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q51,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S51=\"\",1,VLOOKUP(S51,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X51-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K52=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K52,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K52,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q52,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S52=\"\",1,VLOOKUP(S52,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X52-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X52<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X52-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K53=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K53,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K53,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q53,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S53=\"\",1,VLOOKUP(S53,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X53-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X53<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X53-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K54=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K54,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K54,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q54,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S54=\"\",1,VLOOKUP(S54,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X54-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X54<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X54-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K55=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K55,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K55,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q55,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S55=\"\",1,VLOOKUP(S55,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X55-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X55<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X55-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K56=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K56,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K56,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$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":4.5791827245262686E-35},{"$f":"IF(X56<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X56-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K57=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K57,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K57,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q57,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S57=\"\",1,VLOOKUP(S57,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X57-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X57<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X57-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K58=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K58,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K58,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q58,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S58=\"\",1,VLOOKUP(S58,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X58-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X58<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X58-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K59=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K59,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K59,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q59,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S59=\"\",1,VLOOKUP(S59,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X59-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X59<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X59-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX59=\"y\",CC$16,IF(AND(AX59>0,AX59<=1),AX59*CC$16,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K60=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K60,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K60,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q60,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S60=\"\",1,VLOOKUP(S60,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X60-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X60<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X60-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AT60=\"y\",BY$16,IF(AND(AT60>0,AT60<=1),AT60*BY$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K61=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K61,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K61,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q61,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S61=\"\",1,VLOOKUP(S61,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X61-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X61<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X61-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K62=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K62,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K62,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q62,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S62=\"\",1,VLOOKUP(S62,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X62-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X62<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X62-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K63=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K63,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K63,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q63,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S63=\"\",1,VLOOKUP(S63,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X63-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X63<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X63-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K64=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K64,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K64,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q64,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S64=\"\",1,VLOOKUP(S64,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X64-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X64<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X64-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K65=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K65,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K65,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q65,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S65=\"\",1,VLOOKUP(S65,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X65-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K66=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K66,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K66,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q66,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S66=\"\",1,VLOOKUP(S66,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X66-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K67=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K67,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K67,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q67,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S67=\"\",1,VLOOKUP(S67,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X67-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K68=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K68,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K68,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q68,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S68=\"\",1,VLOOKUP(S68,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X68-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X68<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X68-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K69=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K69,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K69,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q69,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S69=\"\",1,VLOOKUP(S69,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X69-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K70=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K70,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K70,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q70,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S70=\"\",1,VLOOKUP(S70,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X70-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X70<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X70-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AF70=\"y\",BK$16,IF(AND(AF70>0,AF70<=1),AF70*BK$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K71=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K71,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K71,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,{"$f":"IF(D71=\"Passive\",(O71*I71),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q71,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S71=\"\",1,VLOOKUP(S71,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X71-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X71<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X71-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD71=\"y\",BI$16,IF(AND(AD71>0,AD71<=1),AD71*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K72=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K72,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K72,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q72,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S72=\"\",1,VLOOKUP(S72,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X72-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X72<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X72-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BB72=\"y\",CG$16,IF(AND(BB72>0,BB72<=1),BB72*CG$16,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K73=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K73,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K73,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q73,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S73=\"\",1,VLOOKUP(S73,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X73-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K74=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K74,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K74,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q74,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S74=\"\",1,VLOOKUP(S74,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X74-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X74<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X74-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K75=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K75,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K75,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(Q75,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(S75=\"\",1,VLOOKUP(S75,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X75-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(X75<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X75-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K76=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K76,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K76,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X76<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K77,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X77<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K78,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X78<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K79,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X79<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K80,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X80<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K81,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$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,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X81-YEAR)","v":4.5791827245262686E-35},{"$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$10=\"Location\",VLOOKUP(K82,Landcost2,2,FALSE),\"Error\")))","v":10},{"$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,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X82-YEAR)","v":4.5791827245262686E-35},{"$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$10=\"Location\",VLOOKUP(K83,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X83<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K84,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X84<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K85,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X85<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K86,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X86<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K87,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X87<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K88,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X88<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K89,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X89<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K90,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X90<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K91,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X91<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K92,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X92<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K93,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X93<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K94,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X94<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K95,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X95<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K96,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X96<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K97,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X97<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K98,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X98<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K99,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X99<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K100,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X100<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K101,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X101<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K102,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X102<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K103,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X103<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K104,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X104<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K105,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X105<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K106,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X106<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K107,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X107<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K108,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X108<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K109,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X109<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K110,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X110<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K111,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X111<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K112,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X112<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K113,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X113<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K114,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X114<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K115,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X115<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K116,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X116<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K117,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X117<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K118,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X118<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K119,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X119<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K120,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X120<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K121,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X121<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K122,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X122<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K123,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X123<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K124,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X124<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K125,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X125<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K126,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X126<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K127,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X127<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K128,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X128<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K129,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X129<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K130,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X130<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K131,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X131<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K132,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X132<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K133,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X133<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K134,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X134<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K135,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X135<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K136,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X136<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K137,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X137<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K138,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X138<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K139,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X139<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K140,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X140<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K141,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X141<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K142,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X142<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K143,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X143<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K144,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X144<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K145,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$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,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X145-YEAR)","v":4.5791827245262686E-35},{"$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$10=\"Location\",VLOOKUP(K146,Landcost2,2,FALSE),\"Error\")))","v":10},{"$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,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X146-YEAR)","v":4.5791827245262686E-35},{"$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$10=\"Location\",VLOOKUP(K147,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X147<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K148,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X148<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K149,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X149<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K150,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X150<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K151,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X151<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K152,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X152<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K153,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X153<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K154,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X154<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K155,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X155<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K156,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X156<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K157,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X157<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K158,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X158<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K159,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X159<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K160,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X160<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K161,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X161<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K162,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X162<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K163,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X163<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K164,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X164<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K165,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X165<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K166,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X166<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K167,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X167<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K168,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X168<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K169,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X169<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K170,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X170<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K171,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X171<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K172,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X172<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K173,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X173<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K174,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X174<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K175,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X175<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K176,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X176<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K177,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X177<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K178,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X178<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K179,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X179<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K180,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X180<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K181,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X181<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K182,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X182<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K183,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X183<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K184,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X184<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K185,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X185<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K186,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X186<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K187,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X187<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K188,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X188<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K189,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X189<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K190,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X190<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K191,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X191<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K192,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X192<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K193,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X193<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K194,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X194<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K195,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X195<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K196,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X196<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K197,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X197<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K198,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X198<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K199,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X199<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K200,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X200<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K201,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X201<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K202,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X202<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K203,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X203<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K204,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X204<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K205,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X205<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K206,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X206<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K207,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X207<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K208,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X208<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K209,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$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,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X209-YEAR)","v":4.5791827245262686E-35},{"$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$10=\"Location\",VLOOKUP(K210,Landcost2,2,FALSE),\"Error\")))","v":10},{"$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,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X210-YEAR)","v":4.5791827245262686E-35},{"$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$10=\"Location\",VLOOKUP(K211,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X211<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K212,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X212<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K213,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X213<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K214,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X214<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K215,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X215<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K216,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X216<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K217,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X217<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K218,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X218<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K219,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X219<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K220,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X220<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K221,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X221<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K222,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X222<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K223,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X223<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K224,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X224<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K225,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X225<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K226,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X226<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K227,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X227<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K228,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X228<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K229,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X229<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K230,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X230<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K231,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X231<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K232,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X232<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K233,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X233<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K234,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X234<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K235,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X235<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K236,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X236<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K237,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X237<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K238,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X238<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K239,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X239<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K240,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X240<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K241,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X241<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K242,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X242<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K243,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X243<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K244,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X244<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K245,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X245<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K246,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X246<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K247,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X247<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K248,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X248<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K249,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X249<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K250,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X250<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K251,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X251<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K252,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X252<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K253,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X253<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K254,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X254<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K255,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X255<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K256,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X256<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K257,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X257<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K258,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X258<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K259,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X259<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K260,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X260<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K261,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X261<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K262,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X262<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K263,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X263<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K264,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X264<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K265,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X265<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K266,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X266<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K267,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X267<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K268,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X268<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K269,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X269<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K270,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X270<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K271,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X271<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K272,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X272<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K273,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$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,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X273-YEAR)","v":4.5791827245262686E-35},{"$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$10=\"Location\",VLOOKUP(K274,Landcost2,2,FALSE),\"Error\")))","v":10},{"$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,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X274-YEAR)","v":4.5791827245262686E-35},{"$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$10=\"Location\",VLOOKUP(K275,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X275<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K276,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X276<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K277,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X277<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K278,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X278<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K279,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X279<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K280,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X280<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K281,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X281<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K282,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X282<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K283,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X283<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K284,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X284<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K285,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X285<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K286,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X286<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K287,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X287<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K288,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X288<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K289,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X289<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K290,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X290<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K291,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X291<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K292,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X292<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K293,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X293<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K294,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X294<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K295,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X295<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K296,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X296<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K297,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X297<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K298,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X298<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K299,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X299<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K300,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X300<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K301,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X301<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K302,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X302<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K303,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X303<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K304,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X304<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K305,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X305<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K306,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X306<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K307,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X307<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K308,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X308<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K309,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X309<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K310,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X310<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K311,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X311<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K312,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X312<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K313,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X313<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K314,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X314<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K315,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X315<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K316,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X316<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K317,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X317<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K318,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X318<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K319,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X319<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K320,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X320<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K321,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X321<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K322,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X322<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K323,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X323<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K324,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X324<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K325,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X325<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K326,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X326<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K327,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X327<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K328,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X328<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K329,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X329<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K330,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X330<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K331,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X331<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K332,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X332<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K333,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X333<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K334,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X334<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K335,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X335<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K336,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X336<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K337,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$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,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X337-YEAR)","v":4.5791827245262686E-35},{"$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$10=\"Location\",VLOOKUP(K338,Landcost2,2,FALSE),\"Error\")))","v":10},{"$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,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X338-YEAR)","v":4.5791827245262686E-35},{"$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$10=\"Location\",VLOOKUP(K339,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X339<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K340,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X340<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K341,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X341<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K342,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X342<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K343,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X343<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K344,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X344<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K345,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X345<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K346,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X346<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K347,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X347<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K348,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X348<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K349,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X349<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K350,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X350<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K351,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X351<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K352,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X352<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K353,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X353<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K354,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X354<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K355,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X355<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K356,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X356<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K357,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X357<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K358,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X358<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K359,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X359<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K360,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X360<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K361,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X361<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K362,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X362<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K363,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X363<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K364,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X364<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K365,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X365<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K366,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X366<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K367,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X367<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K368,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X368<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K369,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X369<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K370,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X370<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K371,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X371<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K372,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X372<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K373,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X373<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K374,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X374<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K375,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X375<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K376,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X376<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K377,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X377<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K378,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X378<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K379,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X379<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K380,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X380<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K381,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X381<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K382,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X382<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K383,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X383<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K384,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X384<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K385,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X385<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K386,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X386<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K387,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X387<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K388,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X388<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K389,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X389<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K390,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X390<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K391,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X391<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K392,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X392<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K393,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X393<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K394,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X394<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K395,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X395<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K396,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X396<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K397,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X397<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K398,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X398<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K399,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X399<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K400,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X400<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K401,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X401<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K402,Landcost2,2,FALSE),\"Error\")))","v":10},{"$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,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X402-YEAR)","v":4.5791827245262686E-35},{"$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$10=\"Location\",VLOOKUP(K403,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(X403<YEAR,1,IF('General Input Sheet'!$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":0}]
[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":399,"n_cols":124,"rows_kept":399,"cut":false,"hidden":false,"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,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Wastewater"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Refer to Supporting Report \"Water and Sewer\""]
[]
[]
[null,"Land Valuation Type",null,null,"Location",null,null,null,null,null,null,null,{"$f":"IF(#REF!=TYPE2,VLOOKUP((#REF!&\"_\"&#REF!),Sewerrates2,2,FALSE),\"\")","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,null,"Asset Attributes",null,null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand- Sewer'!C8","v":"CHILLAGOE"},{"$f":"'Catchment Demand- Sewer'!$C9","v":"DIMBULAH"},{"$f":"'Catchment Demand- Sewer'!$C10","v":"KURANDA"},{"$f":"'Catchment Demand- Sewer'!$C11","v":"MAREEBA"},{"$f":"'Catchment Demand- Sewer'!$C12","v":0},{"$f":"'Catchment Demand- Sewer'!$C13","v":0},{"$f":"'Catchment Demand- Sewer'!$C14","v":0},{"$f":"'Catchment Demand- Sewer'!$C15","v":0},{"$f":"'Catchment Demand- Sewer'!$C16","v":0},{"$f":"'Catchment Demand- Sewer'!$C17","v":0},{"$f":"'Catchment Demand- Sewer'!$C18","v":0},{"$f":"'Catchment Demand- Sewer'!$C19","v":0},{"$f":"'Catchment Demand- Sewer'!$C20","v":0},{"$f":"'Catchment Demand- Sewer'!$C21","v":0},{"$f":"'Catchment Demand- Sewer'!$C22","v":0},{"$f":"'Catchment Demand- Sewer'!$C23","v":0},{"$f":"'Catchment Demand- Sewer'!$C24","v":0},{"$f":"'Catchment Demand- Sewer'!$C25","v":0},{"$f":"'Catchment Demand- Sewer'!$C26","v":0},{"$f":"'Catchment Demand- Sewer'!$C27","v":0},{"$f":"'Catchment Demand- Sewer'!$C28","v":0},{"$f":"'Catchment Demand- Sewer'!$C29","v":0},{"$f":"'Catchment Demand- Sewer'!$C30","v":0},{"$f":"'Catchment Demand- Sewer'!$C31","v":0},{"$f":"'Catchment Demand- Sewer'!$C32","v":0},{"$f":"'Catchment Demand- Sewer'!$C33","v":0},{"$f":"'Catchment Demand- Sewer'!$C34","v":0},{"$f":"'Catchment Demand- Sewer'!$C35","v":0},{"$f":"'Catchment Demand- Sewer'!$C36","v":0},{"$f":"'Catchment Demand- Sewer'!$C37","v":0},null,{"$f":"AE13","v":"CHILLAGOE"},{"$f":"AF13","v":"DIMBULAH"},"KURANDA","MAREEBA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"BJ13","v":"CHILLAGOE"},{"$f":"BK13","v":"DIMBULAH"},"KURANDA","MAREEBA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"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 ",{"$f":"IFERROR(VLOOKUP(AE13,Sewcatch,5,FALSE),\"\")","v":217},{"$f":"IFERROR(VLOOKUP(AF13,Sewcatch,5,FALSE),\"\")","v":426},{"$f":"IFERROR(VLOOKUP(AG13,Sewcatch,5,FALSE),\"\")","v":2242},{"$f":"IFERROR(VLOOKUP(AH13,Sewcatch,5,FALSE),\"\")","v":10371},{"$f":"IFERROR(VLOOKUP(AI13,Sewcatch,6,FALSE),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP(BJ13,Sewcatch,5,FALSE),\"\")","v":217},{"$f":"IFERROR(VLOOKUP(BK13,Sewcatch,5,FALSE),\"\")","v":426},{"$f":"IFERROR(VLOOKUP(BL13,Sewcatch,5,FALSE),\"\")","v":2242},{"$f":"IFERROR(VLOOKUP(BM13,Sewcatch,5,FALSE),\"\")","v":10371},{"$f":"IFERROR(VLOOKUP(BN13,Sewcatch,6,FALSE),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"SUM(CP17:CP364)","v":0},0,94232.906723282431,989133.45463620976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SEW - 01",null,null,null,"Upgrade Barang St Pump Station (Subject to grant funding)",null,null,null,null,null,null,{"$f":"IF(L17=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L17,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L17,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(N17=\"\",0,N17*10000*M17)","v":0},{"$f":"IF(H17=SewerTYPE1,VLOOKUP(J17,SewerUnitrates1,2,FALSE),IF(H17=SEWERTYPE2,VLOOKUP((J17&\"_\"&K17),Sewerrates2,2,FALSE),0))","v":0},900000,2018,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R17,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T17=\"\",1,VLOOKUP(T17,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y17=\"\",\"\",IF(Y17<=YEAR+5,0.075,IF(AND(Y17>YEAR+5,Y17<=YEAR+10),0.15,IF(AND(Y17>YEAR+10,Y17<=YEAR+20),0.2,IF(Y17>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},null,{"$f":"IFERROR(IF(Q17=\"\",\"\",Q17*U17*(1+V17)*(1+W17)*S17),\"\")","v":967500},2019,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y17-YEAR)","v":1.1248640000000001},{"$f":"IF(Y17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80496056950960304},null,{"$f":"IFERROR((X17*Z17*(1-AB17)+(O17*((1+Landind)^(Y17-YEAR)))),0)","v":1088305.9200000002},{"$f":"IFERROR(AC17*AA17,0)","v":876043.35316387261},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE17=\"y\",BJ$16,IF(AND(AE17>0,AE17<=1),AE17*BJ$16,\"\"))","v":""},"",{"$f":"IF(AG17=\"y\",BL$16,IF(AND(AG17>0,AG17<=1),AG17*BL$16,\"\"))","v":""},10371,"","","","","","","","","","","","",{"$f":"IF(AU17=\"y\",BZ$16,IF(AND(AU17>0,AU17<=1),AU17*BZ$16,\"\"))","v":""},"","","",{"$f":"IF(AY17=\"y\",CD$16,IF(AND(AY17>0,AY17<=1),AY17*CD$16,\"\"))","v":""},"","","",{"$f":"IF(BC17=\"y\",CH$16,IF(AND(BC17>0,BC17<=1),BC17*CH$16,\"\"))","v":""},"","","","","",{"$f":"SUM(BJ17:CM17)","v":10371},null,{"$f":"IF(BJ17=\"\",\"\",(BJ17/$CN17)*$AD17)","v":""},"","",876043.35316387261,"","","","","","","","","","","","",{"$f":"IF(BZ17=\"\",\"\",(BZ17/$CN17)*$AD17)","v":""},"","","","","","","","","","","","",{"$f":"IF(CM17=\"\",\"\",(CM17/$CN17)*$AD17)","v":""},{"$f":"IF(SUM(CP17:DS17)=AD17,\"\",\"ERROR\")","v":""}]
[null,null,"SEW - 02",null,null,null,"Kuranda Pump Stations, 2 New standby generators (Honey House and Myola 4) (Upgrade)",null,null,null,null,null,null,{"$f":"IF(L18=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L18,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L18,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,80000,2018,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R18,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,86000,2019,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y18-YEAR)","v":1.1248640000000001},{"$f":"IF(Y18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80496056950960304},0.5,48369.152000000002,38935.260140616556,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",38935.260140616556,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SEW - 03",null,null,null,"Mareeba Pump Stations, 2 New standby generators (Palm Close and Ceola Drive)",null,null,null,null,null,null,{"$f":"IF(L19=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L19,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L19,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,80000,2018,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R19,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,86000,2019,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y19-YEAR)","v":1.1248640000000001},{"$f":"IF(Y19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80496056950960304},0.5,48369.152000000002,38935.260140616556,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",38935.260140616556,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SEW - 04",null,null,null,"Kuranda Pump Stations, New standby generators * 2 (Upgrade) (Kullaroo, Arara)",null,null,null,null,null,null,{"$f":"IF(L20=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L20,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L20,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,40000,2018,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R20,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,43000,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y20-YEAR)","v":1.1698585600000002},{"$f":"IF(Y20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0.5,25151.959040000005,18833.800254065685,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",18833.800254065685,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SEW - 05",null,null,null,"Mareeba Pump Stations, New standby generators * 2 (Industrial, Yarrabee)",null,null,null,null,null,null,{"$f":"IF(L21=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L21,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L21,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,40000,2018,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R21,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,43000,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y21-YEAR)","v":1.1698585600000002},{"$f":"IF(Y21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0.5,25151.959040000005,18833.800254065685,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",18833.800254065685,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SEW - 06",null,null,null,"Kuranda Pump Stations, New standby generators * 2 (Upgrade) (Thoree, Myola 3)",null,null,null,null,null,null,{"$f":"IF(L22=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L22,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L22,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,40000,2018,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R22,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,43000,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y22-YEAR)","v":1.2166529024000003},{"$f":"IF(Y22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69655863235011617},0.5,26158.037401600006,18220.606757421687,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",18220.606757421687,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SEW - 07",null,null,null,"Mareeba Pump Stations, New standby generators * 2 (Amaroo, Godwin)",null,null,null,null,null,null,{"$f":"IF(L23=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L23,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L23,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,40000,2018,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R23,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,43000,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y23-YEAR)","v":1.2166529024000003},{"$f":"IF(Y23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69655863235011617},0.5,26158.037401600006,18220.606757421687,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",18220.606757421687,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SEW - 08",null,null,null,"Mareeba Pump Stations, New standby generators * 2 (The Edge, Prestige Gdns)",null,null,null,null,null,null,{"$f":"IF(L24=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L24,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L24,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,40000,2018,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R24,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,46000,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y24-YEAR)","v":1.2653190184960004},{"$f":"IF(Y24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.64796151846522443},0.5,29102.337425408008,18857.194749054703,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",18857.194749054703,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SEW - 09",null,null,null,"Kuranda Pump Stations, New standby generators * 1 (Upgrade) (Railway, Barron Falls Rd.) ",null,null,null,null,null,null,{"$f":"IF(L25=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L25,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L25,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,40000,2018,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R25,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,46000,2023,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y25-YEAR)","v":1.3159317792358403},{"$f":"IF(Y25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.60275490089788319},0.5,30266.430922424326,18243.239571178503,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",18243.239571178503,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SEW - 10",null,null,null,"Mareeba Pump Stations, New standby generators * 2 (River Gdns, Lifestyle Resort.)",null,null,null,null,null,null,{"$f":"IF(L26=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L26,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L26,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,40000,2018,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R26,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,46000,2023,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y26-YEAR)","v":1.3159317792358403},{"$f":"IF(Y26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.60275490089788319},0.5,30266.430922424326,18243.239571178503,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",18243.239571178503,"","","","","","","","","","","",{"$f":"IF(BY26=\"\",\"\",(BY26/$CN26)*$AD26)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L27=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L27,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L27,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,{"$f":"IF(D27=\"Passive\",(P27*I27),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R27,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y27-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ27=\"\",\"\",(BJ27/$CN27)*$AD27)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L28=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L28,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L28,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R28,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y28-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L29=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L29,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L29,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R29,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y29-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L30=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L30,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L30,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R30,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y30-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH30=\"\",\"\",(CH30/$CN30)*$AD30)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L31=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L31,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L31,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R31,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y31-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AJ31=\"y\",BO$16,IF(AND(AJ31>0,AJ31<=1),AJ31*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L32=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L32,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L32,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R32,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y32-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L33=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L33,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L33,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R33,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y33-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L34=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L34,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L34,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R34,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y34-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L35=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L35,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L35,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R35,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y35-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L36=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L36,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L36,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R36,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y36-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L37=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L37,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L37,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R37,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y37-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L38=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L38,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L38,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R38,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y38-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L39=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L39,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L39,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R39,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y39-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L40=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L40,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L40,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R40,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y40-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L41=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L41,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L41,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R41,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y41-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L42=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L42,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L42,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IF(H42=SewerTYPE1,VLOOKUP(J42,SewerUnitrates1,2,FALSE),IF(H42=SEWERTYPE2,VLOOKUP((J42&\"_\"&K42),Sewerrates2,2,FALSE),0))","v":0},{"$f":"IF(D42=\"Passive\",(P42*I42),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R42,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T42=\"\",1,VLOOKUP(T42,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y42=\"\",\"\",IF(Y42<=YEAR+5,0.075,IF(AND(Y42>YEAR+5,Y42<=YEAR+10),0.15,IF(AND(Y42>YEAR+10,Y42<=YEAR+20),0.2,IF(Y42>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q42=\"\",\"\",Q42*U42*(1+V42)*(1+W42)*S42),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y42-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X42*Z42*(1-AB42)+(O42*((1+Landind)^(Y42-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,{"$f":"IF(L43=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L43,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L43,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(N43=\"\",0,N43*10000*M43)","v":0},0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R43,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y43-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC43*AA43,0)","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,{"$f":"IF(L44=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L44,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L44,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R44,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y44-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ44=\"\",\"\",(BJ44/$CN44)*$AD44)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L45=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L45,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L45,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R45,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y45-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BJ45:CM45)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP45:DS45)=AD45,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L46=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L46,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L46,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R46,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y46-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L47=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L47,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L47,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R47,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y47-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L48=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L48,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L48,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R48,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y48-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L49=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L49,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L49,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R49,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y49-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L50=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L50,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L50,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R50,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y50-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L51=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L51,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L51,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R51,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y51-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L52=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L52,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L52,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R52,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y52-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y52<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y52-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L53=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L53,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L53,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R53,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y53-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y53<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y53-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L54=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L54,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L54,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R54,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y54-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y54<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y54-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AL54=\"y\",BQ$16,IF(AND(AL54>0,AL54<=1),AL54*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L55=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L55,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L55,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R55,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y55-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y55<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y55-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L56=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L56,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L56,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R56,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y56-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y56<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y56-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L57=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L57,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L57,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R57,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y57-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y57<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y57-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BF57=\"y\",CK$16,IF(AND(BF57>0,BF57<=1),BF57*CK$16,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L58=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L58,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L58,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R58,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y58-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y58<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y58-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF58=\"\",\"\",(CF58/$CN58)*$AD58)","v":""},"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L59=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L59,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L59,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R59,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y59-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y59<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y59-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BZ59=\"\",\"\",(BZ59/$CN59)*$AD59)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L60=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L60,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L60,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R60,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y60-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y60<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y60-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","",{"$f":"IF(BX60=\"\",\"\",(BX60/$CN60)*$AD60)","v":""},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L61=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L61,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L61,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R61,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y61-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y61<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y61-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ61=\"\",\"\",(BJ61/$CN61)*$AD61)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L62=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L62,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L62,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R62,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y62-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y62<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y62-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L63=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L63,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L63,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R63,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y63-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y63<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y63-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L64=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L64,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L64,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R64,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y64-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y64<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y64-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L65=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L65,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L65,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L66=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L66,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L66,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R66,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y66-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX66=\"y\",CC$16,IF(AND(AX66>0,AX66<=1),AX66*CC$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L67=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L67,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L67,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R67,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y67-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L68=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L68,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L68,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R68,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y68-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y68<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y68-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L69=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L69,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L69,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R69,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y69-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AK69=\"y\",BP$16,IF(AND(AK69>0,AK69<=1),AK69*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L70=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L70,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L70,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R70,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y70-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y70<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y70-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE70=\"y\",BJ$16,IF(AND(AE70>0,AE70<=1),AE70*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L71=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L71,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L71,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R71,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y71-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y71<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y71-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L72=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L72,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L72,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R72,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y72-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y72<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y72-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L73=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L73,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L73,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R73,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y73-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L74=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L74,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L74,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R74,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y74-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y74<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y74-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L75=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L75,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L75,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R75,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y75-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y75<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y75-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L76=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L76,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L76,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y76<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L77,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y77<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L78,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y78<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y78-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y78-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AR78=\"y\",BW$16,IF(AND(AR78>0,AR78<=1),AR78*BW$16,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L79=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L79,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L79,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y79<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y79-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y79-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BM79=\"\",\"\",(BM79/$CN79)*$AD79)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM79=\"\",\"\",(CM79/$CN79)*$AD79)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L80=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L80,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L80,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y80<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y80-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y80-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ80=\"\",\"\",(BJ80/$CN80)*$AD80)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L81,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R81,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y81-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y81<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y81-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y81-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L82=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L82,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L82,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y82<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y82-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L83=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L83,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L83,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y83<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y83-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y83-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L84=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L84,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L84,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y84<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y84-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y84-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L85=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L85,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L85,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y85<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L86,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y86<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L87,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y87<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L88,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y88<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L89,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y89<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L90,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y90<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L91,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y91<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L92,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y92<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L93,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y93<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y93-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y93-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L94=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L94,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L94,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y94<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L95,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y95<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L96,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y96<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y96-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y96-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L97=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L97,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L97,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y97<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y97-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y97-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BE97=\"y\",CJ$16,IF(AND(BE97>0,BE97<=1),BE97*CJ$16,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L98=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L98,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L98,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y98<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y98-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y98-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L99=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L99,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L99,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y99<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y99-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y99-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L100=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L100,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L100,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y100<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y100-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y100-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L101=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L101,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L101,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y101<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y101-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y101-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BZ101=\"\",\"\",(BZ101/$CN101)*$AD101)","v":""},"","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L102,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y102<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L103,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y103<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L104,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y104<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L105,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y105<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y105-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y105-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L106=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L106,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L106,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IF(H106=SewerTYPE1,VLOOKUP(J106,SewerUnitrates1,2,FALSE),IF(H106=SEWERTYPE2,VLOOKUP((J106&\"_\"&K106),Sewerrates2,2,FALSE),0))","v":0},{"$f":"IF(D106=\"Passive\",(P106*I106),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R106,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T106=\"\",1,VLOOKUP(T106,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y106=\"\",\"\",IF(Y106<=YEAR+5,0.075,IF(AND(Y106>YEAR+5,Y106<=YEAR+10),0.15,IF(AND(Y106>YEAR+10,Y106<=YEAR+20),0.2,IF(Y106>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q106=\"\",\"\",Q106*U106*(1+V106)*(1+W106)*S106),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y106-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y106<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y106-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y106-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X106*Z106*(1-AB106)+(O106*((1+Landind)^(Y106-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,{"$f":"IF(L107=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L107,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L107,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(N107=\"\",0,N107*10000*M107)","v":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":4.5791827245262686E-35},{"$f":"IF(Y107<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y107-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y107-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC107*AA107,0)","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,{"$f":"IF(L108=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L108,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L108,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y108<YEAR,1,IF('General Input Sheet'!$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(AW108=\"y\",CB$16,IF(AND(AW108>0,AW108<=1),AW108*CB$16,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L109=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L109,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L109,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y109<YEAR,1,IF('General Input Sheet'!$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":"SUM(BJ109:CM109)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP109:DS109)=AD109,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L110=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L110,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L110,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y110<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L111,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y111<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y111-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y111-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AV111=\"y\",CA$16,IF(AND(AV111>0,AV111<=1),AV111*CA$16,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L112=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L112,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L112,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y112<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y112-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y112-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AH112=\"y\",BM$16,IF(AND(AH112>0,AH112<=1),AH112*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L113=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L113,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L113,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y113<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y113-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y113-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE113=\"y\",BJ$16,IF(AND(AE113>0,AE113<=1),AE113*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BW113=\"\",\"\",(BW113/$CN113)*$AD113)","v":""},"","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L114,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y114<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y114-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y114-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ114=\"\",\"\",(BJ114/$CN114)*$AD114)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L115,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y115<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L116,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y116<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L117,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y117<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y117-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y117-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L118=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L118,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L118,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y118<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y118-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y118-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L119=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L119,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L119,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y119<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y119-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y119-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L120=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L120,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L120,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y120<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y120-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y120-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH120=\"\",\"\",(CH120/$CN120)*$AD120)","v":""},"","","","","",""]
[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$10=\"Location\",VLOOKUP(L121,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y121<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L122,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y122<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L123,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y123<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L124,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y124<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L125,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y125<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L126,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y126<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L127,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y127<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L128,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y128<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L129,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y129<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L130,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y130<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y130-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y130-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AK130=\"y\",BP$16,IF(AND(AK130>0,AK130<=1),AK130*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L131=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L131,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L131,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y131<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L132,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y132<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L133,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y133<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y133-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y133-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BR133=\"\",\"\",(BR133/$CN133)*$AD133)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L134,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y134<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y134-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y134-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ134=\"\",\"\",(BJ134/$CN134)*$AD134)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L135,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y135<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L136,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y136<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y136-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y136-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L137=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L137,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L137,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y137<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L138,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y138<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L139,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y139<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y139-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y139-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BD139=\"y\",CI$16,IF(AND(BD139>0,BD139<=1),BD139*CI$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L140=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L140,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L140,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y140<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y140-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y140-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L141=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L141,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L141,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y141<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L142,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y142<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L143,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y143<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L144,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y144<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L145,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R145,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y145-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y145<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y145-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y145-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L146=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L146,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L146,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y146<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y146-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y146-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L147=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L147,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L147,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y147<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y147-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y147-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L148=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L148,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L148,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y148<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y148-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y148-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L149=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L149,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L149,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y149<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L150,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y150<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y150-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y150-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L151=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L151,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L151,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y151<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y151-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y151-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L152=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L152,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L152,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y152<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y152-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y152-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L153=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L153,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L153,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y153<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y153-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y153-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AM153=\"y\",BR$16,IF(AND(AM153>0,AM153<=1),AM153*BR$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L154=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L154,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L154,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y154<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L155,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y155<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y155-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y155-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BT155=\"\",\"\",(BT155/$CN155)*$AD155)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L156,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y156<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L157,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y157<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L158,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y158<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L159,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y159<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y159-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y159-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L160=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L160,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L160,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y160<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L161,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y161<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y161-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y161-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AL161=\"y\",BQ$16,IF(AND(AL161>0,AL161<=1),AL161*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L162=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L162,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L162,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y162<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y162-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y162-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE162=\"y\",BJ$16,IF(AND(AE162>0,AE162<=1),AE162*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L163=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L163,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L163,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y163<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y163-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y163-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BS163=\"\",\"\",(BS163/$CN163)*$AD163)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L164,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y164<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y164-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y164-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ164=\"\",\"\",(BJ164/$CN164)*$AD164)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L165,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y165<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L166,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y166<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y166-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y166-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ166=\"\",\"\",(CJ166/$CN166)*$AD166)","v":""},"","","",""]
[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$10=\"Location\",VLOOKUP(L167,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y167<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L168,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y168<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y168-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y168-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX168=\"y\",CC$16,IF(AND(AX168>0,AX168<=1),AX168*CC$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L169=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L169,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L169,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y169<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y169-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y169-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L170=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L170,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L170,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IF(H170=SewerTYPE1,VLOOKUP(J170,SewerUnitrates1,2,FALSE),IF(H170=SEWERTYPE2,VLOOKUP((J170&\"_\"&K170),Sewerrates2,2,FALSE),0))","v":0},{"$f":"IF(D170=\"Passive\",(P170*I170),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R170,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T170=\"\",1,VLOOKUP(T170,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y170=\"\",\"\",IF(Y170<=YEAR+5,0.075,IF(AND(Y170>YEAR+5,Y170<=YEAR+10),0.15,IF(AND(Y170>YEAR+10,Y170<=YEAR+20),0.2,IF(Y170>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q170=\"\",\"\",Q170*U170*(1+V170)*(1+W170)*S170),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y170-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y170<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y170-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y170-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X170*Z170*(1-AB170)+(O170*((1+Landind)^(Y170-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,{"$f":"IF(L171=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L171,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L171,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(N171=\"\",0,N171*10000*M171)","v":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":4.5791827245262686E-35},{"$f":"IF(Y171<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y171-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y171-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC171*AA171,0)","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,{"$f":"IF(L172=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L172,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L172,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y172<YEAR,1,IF('General Input Sheet'!$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(CA172=\"\",\"\",(CA172/$CN172)*$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$10=\"Location\",VLOOKUP(L173,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y173<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y173-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y173-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BJ173:CM173)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP173:DS173)=AD173,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L174=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L174,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L174,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y174<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L175,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y175<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L176,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y176<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L177,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y177<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L178,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y178<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y178-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y178-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L179=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L179,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L179,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y179<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y179-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y179-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AN179=\"y\",BS$16,IF(AND(AN179>0,AN179<=1),AN179*BS$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L180=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L180,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L180,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y180<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L181,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y181<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L182,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y182<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L183,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y183<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L184,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y184<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L185,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y185<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L186,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y186<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L187,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y187<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L188,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y188<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L189,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y189<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L190,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y190<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L191,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y191<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L192,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y192<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y192-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y192-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BM192=\"\",\"\",(BM192/$CN192)*$AD192)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L193,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y193<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y193-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y193-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ193=\"\",\"\",(BJ193/$CN193)*$AD193)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L194,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y194<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y194-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y194-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L195=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L195,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L195,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y195<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L196,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y196<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L197,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y197<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L198,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y198<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y198-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y198-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AH198=\"y\",BM$16,IF(AND(AH198>0,AH198<=1),AH198*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L199=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L199,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L199,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y199<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y199-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y199-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE199=\"y\",BJ$16,IF(AND(AE199>0,AE199<=1),AE199*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L200=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L200,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L200,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y200<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y200-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y200-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD200=\"\",\"\",(CD200/$CN200)*$AD200)","v":""},"","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L201,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y201<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y201-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y201-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L202=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L202,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L202,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y202<YEAR,1,IF('General Input Sheet'!$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(CC202=\"\",\"\",(CC202/$CN202)*$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$10=\"Location\",VLOOKUP(L203,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y203<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y203-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y203-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L204=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L204,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L204,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y204<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y204-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y204-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AS204=\"y\",BX$16,IF(AND(AS204>0,AS204<=1),AS204*BX$16,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L205=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L205,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L205,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y205<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y205-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y205-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L206=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L206,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L206,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y206<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L207,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y207<YEAR,1,IF('General Input Sheet'!$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(AY207=\"y\",CD$16,IF(AND(AY207>0,AY207<=1),AY207*CD$16,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L208=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L208,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L208,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y208<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L209,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R209,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y209-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y209<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y209-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y209-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L210=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L210,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L210,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y210<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y210-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y210-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L211=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L211,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L211,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y211<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y211-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y211-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L212=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L212,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L212,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y212<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y212-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y212-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L213=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L213,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L213,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y213<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L214,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y214<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y214-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y214-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BZ214=\"\",\"\",(BZ214/$CN214)*$AD214)","v":""},"","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L215,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y215<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L216,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y216<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L217,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y217<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L218,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y218<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y218-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y218-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L219=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L219,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L219,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y219<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L220,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y220<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L221,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y221<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L222,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y222<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L223,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y223<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L224,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y224<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L225,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y225<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L226,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y226<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y226-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y226-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BW226=\"\",\"\",(BW226/$CN226)*$AD226)","v":""},"","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L227,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y227<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y227-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y227-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ227=\"\",\"\",(BJ227/$CN227)*$AD227)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L228,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y228<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L229,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y229<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y229-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y229-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM229=\"\",\"\",(CM229/$CN229)*$AD229)","v":""},""]
[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$10=\"Location\",VLOOKUP(L230,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y230<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L231,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y231<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y231-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y231-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L232=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L232,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L232,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y232<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y232-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y232-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BD232=\"y\",CI$16,IF(AND(BD232>0,BD232<=1),BD232*CI$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L233=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L233,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L233,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y233<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L234,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IF(H234=SewerTYPE1,VLOOKUP(J234,SewerUnitrates1,2,FALSE),IF(H234=SEWERTYPE2,VLOOKUP((J234&\"_\"&K234),Sewerrates2,2,FALSE),0))","v":0},{"$f":"IF(D234=\"Passive\",(P234*I234),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R234,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T234=\"\",1,VLOOKUP(T234,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y234=\"\",\"\",IF(Y234<=YEAR+5,0.075,IF(AND(Y234>YEAR+5,Y234<=YEAR+10),0.15,IF(AND(Y234>YEAR+10,Y234<=YEAR+20),0.2,IF(Y234>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q234=\"\",\"\",Q234*U234*(1+V234)*(1+W234)*S234),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y234-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y234<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y234-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y234-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X234*Z234*(1-AB234)+(O234*((1+Landind)^(Y234-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,{"$f":"IF(L235=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L235,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L235,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(N235=\"\",0,N235*10000*M235)","v":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":4.5791827245262686E-35},{"$f":"IF(Y235<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y235-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y235-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC235*AA235,0)","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,{"$f":"IF(L236=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L236,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L236,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y236<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L237,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y237<YEAR,1,IF('General Input Sheet'!$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":"SUM(BJ237:CM237)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP237:DS237)=AD237,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L238=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L238,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L238,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y238<YEAR,1,IF('General Input Sheet'!$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(AL238=\"y\",BQ$16,IF(AND(AL238>0,AL238<=1),AL238*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG238=\"\",\"\",(CG238/$CN238)*$AD238)","v":""},"","","","","","",""]
[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$10=\"Location\",VLOOKUP(L239,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y239<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y239-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y239-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L240=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L240,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L240,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y240<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y240-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y240-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA240=\"y\",CF$16,IF(AND(BA240>0,BA240<=1),BA240*CF$16,\"\"))","v":""},"","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L241=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L241,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L241,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y241<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y241-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y241-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L242=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L242,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L242,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y242<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L243,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y243<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y243-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y243-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L244=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L244,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L244,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y244<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L245,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y245<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L246,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y246<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y246-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y246-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BR246=\"\",\"\",(BR246/$CN246)*$AD246)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L247,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y247<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y247-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y247-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ247=\"\",\"\",(BJ247/$CN247)*$AD247)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L248,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y248<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L249,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y249<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L250,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y250<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L251,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y251<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L252,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y252<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L253,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y253<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y253-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y253-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L254=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L254,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L254,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y254<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L255,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y255<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L256,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y256<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y256-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y256-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AU256=\"y\",BZ$16,IF(AND(AU256>0,AU256<=1),AU256*BZ$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L257=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L257,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L257,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y257<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y257-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y257-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AN257=\"y\",BS$16,IF(AND(AN257>0,AN257<=1),AN257*BS$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L258=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L258,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L258,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y258<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y258-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y258-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE258=\"y\",BJ$16,IF(AND(AE258>0,AE258<=1),AE258*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L259=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L259,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L259,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y259<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L260,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y260<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L261,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y261<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L262,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y262<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L263,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y263<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L264,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y264<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L265,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y265<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y265-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y265-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L266=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L266,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L266,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y266<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y266-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y266-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L267=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L267,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L267,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y267<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L268,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y268<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y268-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y268-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L269=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L269,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L269,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y269<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L270,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y270<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L271,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y271<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y271-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y271-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L272=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L272,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L272,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y272<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L273,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R273,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y273-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y273<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y273-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y273-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L274=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L274,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L274,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y274<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y274-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y274-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L275=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L275,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L275,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y275<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L276,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y276<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y276-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y276-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L277=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L277,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L277,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y277<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y277-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y277-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L278=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L278,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L278,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y278<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y278-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y278-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BQ278=\"\",\"\",(BQ278/$CN278)*$AD278)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L279,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y279<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y279-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y279-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ279=\"\",\"\",(BJ279/$CN279)*$AD279)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L280,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y280<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y280-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y280-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ280=\"\",\"\",(CJ280/$CN280)*$AD280)","v":""},"","","",""]
[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$10=\"Location\",VLOOKUP(L281,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y281<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L282,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y282<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L283,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y283<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L284,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y284<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L285,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y285<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y285-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y285-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L286=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L286,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L286,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y286<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y286-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y286-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AH286=\"y\",BM$16,IF(AND(AH286>0,AH286<=1),AH286*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(CA286=\"\",\"\",(CA286/$CN286)*$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$10=\"Location\",VLOOKUP(L287,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y287<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y287-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y287-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE287=\"y\",BJ$16,IF(AND(AE287>0,AE287<=1),AE287*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L288=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L288,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L288,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y288<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L289,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y289<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L290,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y290<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L291,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y291<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L292,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y292<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y292-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y292-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BW292=\"\",\"\",(BW292/$CN292)*$AD292)","v":""},"","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L293,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y293<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y293-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y293-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AQ293=\"y\",BV$16,IF(AND(AQ293>0,AQ293<=1),AQ293*BV$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L294=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L294,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L294,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y294<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L295,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y295<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y295-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y295-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L296=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L296,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L296,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y296<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y296-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y296-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L297=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L297,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L297,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y297<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y297-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y297-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L298=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L298,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L298,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IF(H298=SewerTYPE1,VLOOKUP(J298,SewerUnitrates1,2,FALSE),IF(H298=SEWERTYPE2,VLOOKUP((J298&\"_\"&K298),Sewerrates2,2,FALSE),0))","v":0},{"$f":"IF(D298=\"Passive\",(P298*I298),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R298,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T298=\"\",1,VLOOKUP(T298,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y298=\"\",\"\",IF(Y298<=YEAR+5,0.075,IF(AND(Y298>YEAR+5,Y298<=YEAR+10),0.15,IF(AND(Y298>YEAR+10,Y298<=YEAR+20),0.2,IF(Y298>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q298=\"\",\"\",Q298*U298*(1+V298)*(1+W298)*S298),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y298-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y298<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y298-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y298-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X298*Z298*(1-AB298)+(O298*((1+Landind)^(Y298-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(AX298=\"y\",CC$16,IF(AND(AX298>0,AX298<=1),AX298*CC$16,\"\"))","v":""},"","","","","","","","",{"$f":"IF(BG298=\"y\",CL$16,IF(AND(BG298>0,BG298<=1),BG298*CL$16,\"\"))","v":""},"",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L299=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L299,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L299,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(N299=\"\",0,N299*10000*M299)","v":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":4.5791827245262686E-35},{"$f":"IF(Y299<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y299-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y299-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC299*AA299,0)","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,{"$f":"IF(L300=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L300,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L300,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y300<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L301,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y301<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y301-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y301-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BJ301:CM301)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP301:DS301)=AD301,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L302=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L302,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L302,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y302<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L303,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y303<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L304,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y304<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L305,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y305<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L306,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y306<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L307,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y307<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L308,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y308<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L309,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y309<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L310,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y310<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L311,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y311<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L312,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y312<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L313,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y313<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L314,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y314<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y314-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y314-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD314=\"\",\"\",(CD314/$CN314)*$AD314)","v":""},"","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L315,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y315<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y315-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y315-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BM315=\"\",\"\",(BM315/$CN315)*$AD315)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L316,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y316<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y316-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y316-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ316=\"\",\"\",(BJ316/$CN316)*$AD316)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L317,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y317<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y317-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y317-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L318=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L318,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L318,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y318<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y318-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y318-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L319=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L319,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L319,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y319<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y319-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y319-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L320=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L320,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L320,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y320<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L321,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y321<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L322,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y322<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L323,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y323<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L324,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y324<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L325,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y325<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y325-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y325-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L326=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L326,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L326,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y326<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y326-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y326-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L327=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L327,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L327,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y327<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L328,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y328<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L329,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y329<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y329-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y329-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(AT329=\"y\",BY$16,IF(AND(AT329>0,AT329<=1),AT329*BY$16,\"\"))","v":""},"","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L330=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L330,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L330,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y330<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y330-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y330-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AN330=\"y\",BS$16,IF(AND(AN330>0,AN330<=1),AN330*BS$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L331=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L331,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L331,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y331<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y331-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y331-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE331=\"y\",BJ$16,IF(AND(AE331>0,AE331<=1),AE331*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L332=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L332,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L332,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y332<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y332-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y332-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L333=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L333,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L333,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y333<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L334,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y334<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L335,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y335<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L336,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y336<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L337,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R337,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y337-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y337<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y337-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y337-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L338=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L338,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L338,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y338<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y338-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y338-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BY338=\"\",\"\",(BY338/$CN338)*$AD338)","v":""},"","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L339,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y339<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L340,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y340<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y340-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y340-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L341=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L341,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L341,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y341<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L342,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y342<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L343,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y343<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L344,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y344<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L345,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y345<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L346,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y346<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L347,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y347<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L348,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y348<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y348-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y348-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BB348=\"y\",CG$16,IF(AND(BB348>0,BB348<=1),BB348*CG$16,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L349=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L349,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L349,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y349<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y349-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y349-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BP349=\"\",\"\",(BP349/$CN349)*$AD349)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L350,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y350<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L351,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y351<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y351-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y351-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CI351=\"\",\"\",(CI351/$CN351)*$AD351)","v":""},"","","","",""]
[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$10=\"Location\",VLOOKUP(L352,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y352<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L353,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y353<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y353-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y353-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L354=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L354,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L354,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y354<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y354-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y354-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L355=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L355,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L355,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y355<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y355-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y355-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L356=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L356,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L356,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y356<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L357,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y357<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L358,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y358<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L359,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y359<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y359-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y359-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AH359=\"y\",BM$16,IF(AND(AH359>0,AH359<=1),AH359*BM$16,\"\"))","v":""},"","","","","","",{"$f":"IF(AO359=\"y\",BT$16,IF(AND(AO359>0,AO359<=1),AO359*BT$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L360=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L360,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L360,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y360<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y360-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y360-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE360=\"y\",BJ$16,IF(AND(AE360>0,AE360<=1),AE360*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L361=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L361,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L361,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$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":4.5791827245262686E-35},{"$f":"IF(Y361<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L362,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,{"$f":"IF(D362=\"Passive\",(P362*I362),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R362,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T362=\"\",1,VLOOKUP(T362,Sewersitecond,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(Q362=\"\",\"\",Q362*U362*(1+V362)*(1+W362)*S362),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y362-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y362<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y362-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y362-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X362*Z362*(1-AB362)+(O362*((1+Landind)^(Y362-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,{"$f":"IF(L363=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L363,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L363,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(N363=\"\",0,N363*10000*M363)","v":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":4.5791827245262686E-35},{"$f":"IF(Y363<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y363-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y363-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC363*AA363,0)","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,{"$f":"IF(L364=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L364,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L364,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R364,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(Q364=\"\",\"\",Q364*U364*(1+V364)*(1+W364)*S364),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y364-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(Y364<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y364-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y364-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B18,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":"Chillagoe"}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B19,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":"Dimbulah"}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B20,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":"Kuranda"}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B21,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":"Mareeba"}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B22,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B23,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B24,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B25,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B26,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B27,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":0}]
[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":438,"n_cols":122,"rows_kept":438,"cut":false,"hidden":false,"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,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Transport"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O17:O51)","v":11150000}]
[]
[null,"Data Refernces",null,null,"Refer to Supporting Report  - Transport"]
[]
[]
[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":"CHILLAGOE"},{"$f":"'Catchment Demand Road Transport'!$C9","v":"DIMBULAH"},{"$f":"'Catchment Demand Road Transport'!$C10","v":"KURANDA"},{"$f":"'Catchment Demand Road Transport'!$C11","v":"MAREEBA"},{"$f":"'Catchment Demand Road Transport'!$C12","v":0},{"$f":"'Catchment Demand Road Transport'!$C13","v":0},{"$f":"'Catchment Demand Road Transport'!$C14","v":0},{"$f":"'Catchment Demand Road Transport'!$C15","v":0},{"$f":"'Catchment Demand Road Transport'!$C16","v":0},{"$f":"'Catchment Demand Road Transport'!$C17","v":0},{"$f":"'Catchment Demand Road Transport'!$C18","v":0},{"$f":"'Catchment Demand Road Transport'!$C19","v":0},{"$f":"'Catchment Demand Road Transport'!$C20","v":0},{"$f":"'Catchment Demand Road Transport'!$C21","v":0},{"$f":"'Catchment Demand Road Transport'!$C22","v":0},{"$f":"'Catchment Demand Road Transport'!$C23","v":0},{"$f":"'Catchment Demand Road Transport'!$C24","v":0},{"$f":"'Catchment Demand Road Transport'!$C25","v":0},{"$f":"'Catchment Demand Road Transport'!$C26","v":0},{"$f":"'Catchment Demand Road Transport'!$C27","v":0},{"$f":"'Catchment Demand Road Transport'!$C28","v":0},{"$f":"'Catchment Demand Road Transport'!$C29","v":0},{"$f":"'Catchment Demand Road Transport'!$C30","v":0},{"$f":"'Catchment Demand Road Transport'!$C31","v":0},{"$f":"'Catchment Demand Road Transport'!$C32","v":0},{"$f":"'Catchment Demand Road Transport'!$C33","v":0},{"$f":"'Catchment Demand Road Transport'!$C34","v":0},{"$f":"'Catchment Demand Road Transport'!$C35","v":0},{"$f":"'Catchment Demand Road Transport'!$C36","v":0},{"$f":"'Catchment Demand Road Transport'!$C37","v":0},null,{"$f":"AC13","v":"CHILLAGOE"},{"$f":"AD13","v":"DIMBULAH"},"KURANDA","MAREEBA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"AC13","v":"CHILLAGOE"},{"$f":"AD13","v":"DIMBULAH"},"KURANDA","MAREEBA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"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 ",{"$f":"IFERROR(VLOOKUP(AC13,Roadcatch,5,FALSE),\"\")","v":1238},{"$f":"IFERROR(VLOOKUP(AD13,Roadcatch,5,FALSE),\"\")","v":2568},{"$f":"IFERROR(VLOOKUP(AE13,Roadcatch,5,FALSE),\"\")","v":12253},{"$f":"IFERROR(VLOOKUP(AF13,Roadcatch,5,FALSE),\"\")","v":55758},{"$f":"IFERROR(VLOOKUP(AG13,Roadcatch,6,FALSE),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"AC16","v":1238},{"$f":"AD16","v":2568},12253,55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CN17:CN403)","v":0},155378.8520960419,882052.91149783344,4730582.6795441229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TPT-01       ",null,null,"Rob Veivers Drive, Kuranda. Rehabilitate Pavement and Widen. ",null,null,null,null,null,{"$f":"IF(J17=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J17,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J17,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(L17=\"\",0,L17*10000*K17)","v":0},{"$f":"IF(G17=RoadTYPE1,VLOOKUP(I17,Roadunitrates1,2,FALSE),IF(G17=ROADTYPE2,VLOOKUP(I17,Roadunitrates2,2,FALSE),0))","v":0},490000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P17,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R17=\"\",1,VLOOKUP(R17,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W17=\"\",\"\",IF(W17<=YEAR+5,0.075,IF(AND(W17>YEAR+5,W17<=YEAR+10),0.15,IF(AND(W17>YEAR+10,W17<=YEAR+20),0.2,IF(W17>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},null,{"$f":"IFERROR(IF(O17=\"\",\"\",O17*S17*(1+T17)*(1+U17)*Q17),\"\")","v":526750},2017,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W17-YEAR)","v":1.04},{"$f":"IF(W17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.93023255813953487},0.5,{"$f":"IFERROR((V17*X17*(1-Z17))+((1+Landind)^(W17-YEAR)*M17),0)","v":273910},{"$f":"IFERROR((AA17*Y17),0)","v":254800},null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC17=\"y\",BH$16,IF(AND(AC17>0,AC17<=1),AC17*BH$16,\"\"))","v":""},{"$f":"IF(AD17=\"y\",BI$16,IF(AND(AD17>0,AD17<=1),AD17*BI$16,\"\"))","v":""},{"$f":"IF(AE17=\"y\",BJ$16,IF(AND(AE17>0,AE17<=1),AE17*BJ$16,\"\"))","v":12253},"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH17:CK17)","v":12253},null,{"$f":"IF(BH17=\"\",\"\",(BH17/$CL17)*$AB17)","v":""},"",254800,"","","","","","","","","","","","","",{"$f":"IF(BX17=\"\",\"\",(BX17/$CL17)*$AB17)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CN17:DQ17)=AB17,\"\",\"ERROR\")","v":""}]
[null,null,"TPT-02       ",null,null,"Thongon Street, Kuranda. Replace K&C and construct parking indent along frontage of Foodworks. ",null,null,null,null,null,{"$f":"IF(J18=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J18,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J18,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(L18=\"\",0,L18*10000*K18)","v":0},0,60000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P18,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,{"$f":"IFERROR(IF(O18=\"\",\"\",O18*S18*(1+T18)*(1+U18)*Q18),\"\")","v":64500},2017,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W18-YEAR)","v":1.04},{"$f":"IF(W18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.93023255813953487},0.25,50310,{"$f":"IFERROR((AA18*Y18),0)","v":46800},null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC18=\"y\",BH$16,IF(AND(AC18>0,AC18<=1),AC18*BH$16,\"\"))","v":""},"",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH18:CK18)","v":12253},null,"","",46800,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN18:DQ18)=AB18,\"\",\"ERROR\")","v":""}]
[null,null,"TPT-03       ",null,null,"Barang Street/Rob Veivers Drive, Kuranda. Upgrade of intersection to include Channelised right turn pocket. ",null,null,null,null,null,{"$f":"IF(J19=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J19,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J19,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,90000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P19,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,103499.99999999999,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W19-YEAR)","v":1.4802442849183446},{"$f":"IF(W19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48519392830146441},0.5,76602.641744524328,37167.136666295504,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH19:CK19)","v":12253},null,"","",37167.136666295504,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN19:DQ19)=AB19,\"\",\"ERROR\")","v":""}]
[null,null,"TPT-04       ",null,null,"Chewko Road, Mareeba. Widen and Seal to 8.5m. ",null,null,null,null,null,{"$f":"IF(J20=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J20,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J20,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,280000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P20,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,322000,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W20-YEAR)","v":1.2653190184960004},{"$f":"IF(W20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.64796151846522443},0.5,203716.36197785605,132000.36324338292,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH20:CK20)","v":55758},null,"","","",132000.36324338292,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN20:DQ20)=AB20,\"\",\"ERROR\")","v":""}]
[null,null,"TPT-05       ",null,null,"Removed",null,null,null,null,null,{"$f":"IF(J21=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J21,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J21,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P21,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W21-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-06       ",null,null,"Removed",null,null,null,null,null,{"$f":"IF(J22=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J22,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J22,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P22,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W22-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2568,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",2568,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-07       ",null,null,"Removed",null,null,null,null,null,{"$f":"IF(J23=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J23,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J23,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P23,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W23-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2568,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",2568,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-08       ",null,null,"Bowers Street, Mareeba. Rehabilitate pavement both lanes Asphalt overlay. ",null,null,null,null,null,{"$f":"IF(J24=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J24,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J24,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,570000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P24,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,612750,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W24-YEAR)","v":1.1698585600000002},{"$f":"IF(W24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0.5,358415.41632000008,268381.65362043603,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",268381.65362043603,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-09       ",null,null,"Removed",null,null,null,null,null,{"$f":"IF(J25=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J25,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J25,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P25,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W25-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-10       ",null,null,"Moorong Street, Kuranda. Reconfigure Car Park. ",null,null,null,null,null,{"$f":"IF(J26=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J26,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J26,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,50000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P26,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,53750,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W26-YEAR)","v":1.1698585600000002},{"$f":"IF(W26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0,62879.897600000011,47084.500635164215,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","",{"$f":"IF(AH26=\"y\",BM$16,IF(AND(AH26>0,AH26<=1),AH26*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AX26=\"y\",CC$16,IF(AND(AX26>0,AX26<=1),AX26*CC$16,\"\"))","v":""},"","","","","","","","",12253,null,"","",47084.500635164215,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-11       ",null,null,"Barang Street, Kuranda. Widen and upgrade to collector street standard. ",null,null,null,null,null,{"$f":"IF(J27=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J27,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J27,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,390000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P27,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,419250,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W27-YEAR)","v":1.1698585600000002},{"$f":"IF(W27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0.5,245231.60064000005,183629.55247714045,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",183629.55247714045,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-12       ",null,null,"Removed",null,null,null,null,null,{"$f":"IF(J28=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J28,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J28,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P28,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W28-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-13       ",null,null,"Raleigh Street, Dimbulah. Carpark Improvement",null,null,null,null,null,{"$f":"IF(J29=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J29,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J29,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,165000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P29,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,177375,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W29-YEAR)","v":1.1698585600000002},{"$f":"IF(W29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0,207503.66208000004,155378.8520960419,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2568,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",2568,null,"",155378.8520960419,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-14       ",null,null,"Black Mountain Road. Widen seal to 6.5m.  Ch. 0.5 - 1.1.",null,null,null,null,null,{"$f":"IF(J30=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J30,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J30,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,225000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P30,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,241875,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W30-YEAR)","v":1.1698585600000002},{"$f":"IF(W30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0.5,141479.76960000003,105940.12642911948,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",105940.12642911948,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-15       ",null,null,"McGrath Road. Rehabilitate Pavement and Reseal to m. Ch. 0.014 - 0.835.",null,null,null,null,null,{"$f":"IF(J31=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J31,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J31,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,520000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P31,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,559000,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W31-YEAR)","v":1.2166529024000003},{"$f":"IF(W31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69655863235011617},0.5,340054.48622080008,236867.88784648193,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",236867.88784648193,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-16       ",null,null,"Chewko Road. Rehabilitate Pavement, widen and seal to 8.5m. Ch. 0.4 - 1.",null,null,null,null,null,{"$f":"IF(J32=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J32,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J32,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,300000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P32,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,322500,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W32-YEAR)","v":1.2166529024000003},{"$f":"IF(W32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69655863235011617},0.5,196185.28051200006,136654.55068066265,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",136654.55068066265,"","","","","","","","","","","",{"$f":"IF(BW32=\"\",\"\",(BW32/$CL32)*$AB32)","v":""},"","","","","","","","","","","","","","",""]
[null,null,"TPT-17       ",null,null,"Herberton Street/Constance Street intersection upgrade.",null,null,null,null,null,{"$f":"IF(J33=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J33,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J33,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,1800000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P33,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,2160000,2027,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W33-YEAR)","v":1.5394540563150783},{"$f":"IF(W33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.45134318911764126},0.5,1662610.3808202846,750407.87153952324,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,{"$f":"IF(BH33=\"\",\"\",(BH33/$CL33)*$AB33)","v":""},"","",750407.87153952324,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-18       ",null,null,"McIver Road. Construct new kerb and channel.  Ch. 0 - 0.22.",null,null,null,null,null,{"$f":"IF(J34=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J34,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J34,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,150000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P34,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,180000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W34-YEAR)","v":1.6010322185676817},{"$f":"IF(W34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41985412941175931},0.5,144092.89967109135,60497.998945822037,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",60497.998945822037,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-19       ",null,null,"Myola Road. Intersection of Kuranda Heights Road onto Myola Road (near Water tank).  Ch. 0.16 - 0.18.",null,null,null,null,null,{"$f":"IF(J35=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J35,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J35,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,60000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P35,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,72000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W35-YEAR)","v":1.6010322185676817},{"$f":"IF(W35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41985412941175931},0.5,57637.159868436545,24199.199578328818,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",24199.199578328818,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-20       ",null,null,"Rankin Street/Walsh Street. Rankin Street/Walsh Street Intersection Upgrade.",null,null,null,null,null,{"$f":"IF(J36=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J36,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J36,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,1200000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P36,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,1290000,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W36-YEAR)","v":1.1698585600000002},{"$f":"IF(W36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0.5,754558.77120000019,565014.00762197061,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",565014.00762197061,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-21       ",null,null,"Walsh Street. Walsh Street / Coles and Target Accesses upgrade.",null,null,null,null,null,{"$f":"IF(J37=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J37,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J37,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,400000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P37,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,430000,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W37-YEAR)","v":1.1698585600000002},{"$f":"IF(W37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0.25,377279.38560000004,282507.00381098525,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",282507.00381098525,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-22       ",null,null,"Ceola Drive/Anzac Avenue intersection",null,null,null,null,null,{"$f":"IF(J38=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J38,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J38,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,1000000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P38,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,1075000,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W38-YEAR)","v":1.2166529024000003},{"$f":"IF(W38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69655863235011617},0.25,980926.40256000031,683272.75340331334,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",683272.75340331334,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-23       ",null,null,"Barron Falls Road. Rehabilitate, widen to 6.5m seal width and intersection upgrade with Mason Road to 6.5m. Ch. 1.2 - 2.6.",null,null,null,null,null,{"$f":"IF(J39=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J39,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J39,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,400000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P39,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,459999.99999999994,2023,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W39-YEAR)","v":1.3159317792358403},{"$f":"IF(W39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.60275490089788319},0.5,302664.30922424322,182432.39571178501,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",12253,"","","","","","","","","","","","","","","","","","","","","","","","","","","",12253,null,"","",182432.39571178501,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-24       ",null,null,"Mason Road. Reprofile road due to drainage issues. Ch. 0.2 - 0.6.",null,null,null,null,null,{"$f":"IF(J40=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J40,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J40,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,70000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P40,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,75250,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W40-YEAR)","v":1.2166529024000003},{"$f":"IF(W40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69655863235011617},0.5,45776.565452800016,31886.061825487956,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",31886.061825487956,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-25       ",null,null,"Hastie Road Upgrade, Mareeba",null,null,null,null,null,{"$f":"IF(J41=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J41,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J41,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,700000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P41,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,752500,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W41-YEAR)","v":1.1698585600000002},{"$f":"IF(W41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0.5,440159.28320000006,329591.50444614945,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","",{"$f":"IF(AW41=\"y\",CB$16,IF(AND(AW41>0,AW41<=1),AW41*CB$16,\"\"))","v":""},"","","","","","","","","",55758,null,"","","",329591.50444614945,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-26       ",null,null,"Railway Avenue Car Park, Mareeba",null,null,null,null,null,{"$f":"IF(J42=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J42,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J42,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,280000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P42,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,301000,2019,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W42-YEAR)","v":1.1248640000000001},{"$f":"IF(W42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80496056950960304},0,338584.06400000001,272546.82098431588,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","",{"$f":"IF(AS42=\"y\",BX$16,IF(AND(AS42>0,AS42<=1),AS42*BX$16,\"\"))","v":""},"","","","","","","","","","","","","",55758,null,"","","",272546.82098431588,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-27       ",null,null,"McIver Road – Ray Road Upgrade, Mareeba",null,null,null,null,null,{"$f":"IF(J43=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J43,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J43,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,450000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P43,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,517499.99999999994,2023,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W43-YEAR)","v":1.3159317792358403},{"$f":"IF(W43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.60275490089788319},0.5,340497.34787727363,205236.44517575813,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",205236.44517575813,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-28       ",null,null,"Malone Road widening, Mareeba",null,null,null,null,null,{"$f":"IF(J44=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J44,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J44,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,800000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P44,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,919999.99999999988,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W44-YEAR)","v":1.2653190184960004},{"$f":"IF(W44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.64796151846522443},0.5,582046.74850816012,377143.89498109405,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",377143.89498109405,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-29       ",null,null,"Hastie Rd – Emerald End Rd intersection upgrade",null,null,null,null,null,{"$f":"IF(J45=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J45,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J45,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,450000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P45,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,517499.99999999994,2025,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W45-YEAR)","v":1.4233118124214852},{"$f":"IF(W45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.52158347292407414},0.5,368281.93146405928,192089.7688282099,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",192089.7688282099,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"TPT-30       ",null,null,"Railway Avenue Car Park Stage 2",null,null,null,null,null,{"$f":"IF(J46=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J46,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J46,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,250000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P46,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,287500,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W46-YEAR)","v":1.4802442849183446},{"$f":"IF(W46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48519392830146441},0,425570.23191402404,206484.09259053055,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",55758,"","","","","","","","","","","","","","","","","","","","","","","","","","",55758,null,"","","",206484.09259053055,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J47=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J47,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J47,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,{"$f":"(N47*H47)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P47,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W47-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J48=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J48,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J48,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P48,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W48-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J49=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J49,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J49,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P49,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W49-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CK49=\"\",\"\",(CK49/$CL49)*$AB49)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J50=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J50,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J50,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,{"$f":"(N50*H50)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P50,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W50-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH50=\"\",\"\",(BH50/$CL50)*$AB50)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BX50=\"\",\"\",(BX50/$CL50)*$AB50)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J51=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J51,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J51,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P51,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W51-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J52=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J52,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J52,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P52,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W52-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W52<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W52-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(AE52=\"y\",BJ$16,IF(AND(AE52>0,AE52<=1),AE52*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J53=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J53,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J53,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P53,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W53-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W53<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W53-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC53=\"y\",BH$16,IF(AND(AC53>0,AC53<=1),AC53*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J54=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J54,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J54,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P54,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W54-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W54<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W54-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA54=\"y\",CF$16,IF(AND(BA54>0,BA54<=1),BA54*CF$16,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J55=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J55,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J55,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P55,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W55-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W55<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W55-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J56=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J56,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J56,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P56,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W56-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W56<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W56-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J57=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J57,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J57,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P57,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W57-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W57<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W57-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J58=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J58,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J58,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P58,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W58-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W58<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W58-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J59=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J59,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J59,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P59,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W59-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W59<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W59-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J60=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J60,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J60,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P60,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W60-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W60<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W60-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J61=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J61,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J61,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P61,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W61-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W61<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W61-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J62=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J62,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J62,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P62,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W62-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W62<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W62-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J63=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J63,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J63,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P63,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W63-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W63<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W63-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J64=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J64,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J64,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P64,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W64-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W64<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W64-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J65=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J65,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J65,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P65,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W65-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BW65=\"\",\"\",(BW65/$CL65)*$AB65)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J66=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J66,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J66,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P66,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W66-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH66=\"\",\"\",(BH66/$CL66)*$AB66)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J67=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J67,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J67,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P67,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W67-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J68=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J68,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J68,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P68,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W68-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W68<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W68-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J69=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J69,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J69,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P69,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W69-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF69=\"\",\"\",(CF69/$CL69)*$AB69)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J70=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J70,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J70,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P70,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W70-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W70<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W70-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AH70=\"y\",BM$16,IF(AND(AH70>0,AH70<=1),AH70*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J71=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J71,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J71,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P71,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W71-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W71<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W71-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J72=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J72,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J72,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P72,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W72-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W72<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W72-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J73=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J73,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J73,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P73,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W73-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J74=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J74,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J74,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P74,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W74-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W74<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W74-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J75=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J75,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J75,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P75,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W75-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W75<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W75-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J76=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J76,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J76,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P76,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W76-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W76<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W76-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W76-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J77=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J77,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J77,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P77,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W77-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W77<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W77-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W77-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J78=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J78,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J78,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P78,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W78-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W78<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W78-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W78-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J79=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J79,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J79,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P79,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W79-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W79<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W79-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W79-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J80=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J80,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J80,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P80,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W80-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W80<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W80-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W80-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J81=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J81,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J81,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IF(G81=RoadTYPE1,VLOOKUP(I81,Roadunitrates1,2,FALSE),IF(G81=ROADTYPE2,VLOOKUP(I81,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"(N81*H81)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P81,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R81=\"\",1,VLOOKUP(R81,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W81=\"\",\"\",IF(W81<=YEAR+5,0.075,IF(AND(W81>YEAR+5,W81<=YEAR+10),0.15,IF(AND(W81>YEAR+10,W81<=YEAR+20),0.2,IF(W81>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W81-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W81<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W81-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W81-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V81*X81*(1-Z81))+((1+Landind)^(W81-YEAR)*M81),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,{"$f":"IF(J82=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J82,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J82,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(L82=\"\",0,L82*10000*K82)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P82,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O82=\"\",\"\",O82*S82*(1+T82)*(1+U82)*Q82),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W82-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W82<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W82-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA82*Y82),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,{"$f":"IF(J83=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J83,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J83,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P83,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W83-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W83<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W83-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W83-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH83=\"\",\"\",(BH83/$CL83)*$AB83)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J84=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J84,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J84,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P84,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W84-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W84<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W84-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W84-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH84:CK84)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN84:DQ84)=AB84,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J85=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J85,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J85,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P85,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W85-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W85<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W85-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W85-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J86=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J86,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J86,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P86,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W86-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W86<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W86-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W86-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J87=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J87,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J87,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P87,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W87-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W87<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W87-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W87-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J88=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J88,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J88,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P88,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W88-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W88<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W88-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W88-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J89=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J89,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J89,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P89,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W89-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W89<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W89-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W89-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J90=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J90,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J90,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P90,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W90-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W90<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W90-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W90-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J91=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J91,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J91,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P91,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W91-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W91<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W91-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W91-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J92=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J92,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J92,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P92,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W92-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W92<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W92-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W92-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J93=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J93,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J93,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P93,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W93-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W93<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W93-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W93-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AJ93=\"y\",BO$16,IF(AND(AJ93>0,AJ93<=1),AJ93*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J94=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J94,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J94,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P94,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W94-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W94<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W94-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W94-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J95=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J95,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J95,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P95,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W95-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W95<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W95-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W95-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J96=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J96,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J96,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P96,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W96-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W96<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W96-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W96-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BD96=\"y\",CI$16,IF(AND(BD96>0,BD96<=1),BD96*CI$16,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J97=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J97,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J97,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P97,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W97-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W97<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W97-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W97-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD97=\"\",\"\",(CD97/$CL97)*$AB97)","v":""},"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J98=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J98,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J98,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P98,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W98-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W98<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W98-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W98-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BX98=\"\",\"\",(BX98/$CL98)*$AB98)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J99=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J99,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J99,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P99,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W99-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W99<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W99-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W99-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","",{"$f":"IF(BV99=\"\",\"\",(BV99/$CL99)*$AB99)","v":""},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J100=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J100,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J100,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P100,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W100-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W100<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W100-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W100-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH100=\"\",\"\",(BH100/$CL100)*$AB100)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J101,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W101<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W101-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W101-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J102=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J102,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J102,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W102<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W102-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W102-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J103=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J103,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J103,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W103<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J104,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W104<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J105,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W105<YEAR,1,IF('General Input Sheet'!$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(AV105=\"y\",CA$16,IF(AND(AV105>0,AV105<=1),AV105*CA$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J106=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J106,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J106,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W106<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J107,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W107<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J108,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W108<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W108-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W108-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AI108=\"y\",BN$16,IF(AND(AI108>0,AI108<=1),AI108*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J109=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J109,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J109,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W109<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W109-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W109-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC109=\"y\",BH$16,IF(AND(AC109>0,AC109<=1),AC109*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J110=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J110,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J110,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W110<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J111,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W111<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J112,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W112<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J113,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W113<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J114,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W114<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J115,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W115<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J116,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W116<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W116-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W116-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J117=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J117,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J117,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W117<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W117-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W117-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AP117=\"y\",BU$16,IF(AND(AP117>0,AP117<=1),AP117*BU$16,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J118=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J118,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J118,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W118<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W118-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W118-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK118=\"\",\"\",(BK118/$CL118)*$AB118)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CK118=\"\",\"\",(CK118/$CL118)*$AB118)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J119=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J119,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J119,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W119<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W119-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W119-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH119=\"\",\"\",(BH119/$CL119)*$AB119)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J120,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W120<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J121,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W121<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J122,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W122<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J123,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W123<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J124,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W124<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J125,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W125<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J126,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W126<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J127,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W127<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J128,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W128<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J129,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W129<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J130,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W130<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J131,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W131<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J132,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W132<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J133,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W133<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J134,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W134<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J135,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W135<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J136,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W136<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W136-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W136-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BC136=\"y\",CH$16,IF(AND(BC136>0,BC136<=1),BC136*CH$16,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J137=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J137,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J137,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W137<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J138,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W138<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J139,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W139<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J140,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W140<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W140-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W140-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BX140=\"\",\"\",(BX140/$CL140)*$AB140)","v":""},"","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J141,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W141<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J142,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P142,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W142-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W142<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J143,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P143,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W143-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W143<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W143-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W143-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J144=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J144,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J144,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W144<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W144-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W144-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J145=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J145,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J145,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IF(G145=RoadTYPE1,VLOOKUP(I145,Roadunitrates1,2,FALSE),IF(G145=ROADTYPE2,VLOOKUP(I145,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"(N145*H145)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P145,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R145=\"\",1,VLOOKUP(R145,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W145=\"\",\"\",IF(W145<=YEAR+5,0.075,IF(AND(W145>YEAR+5,W145<=YEAR+10),0.15,IF(AND(W145>YEAR+10,W145<=YEAR+20),0.2,IF(W145>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W145-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W145<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W145-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W145-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V145*X145*(1-Z145))+((1+Landind)^(W145-YEAR)*M145),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,{"$f":"IF(J146=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J146,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J146,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(L146=\"\",0,L146*10000*K146)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P146,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O146=\"\",\"\",O146*S146*(1+T146)*(1+U146)*Q146),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W146-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W146<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W146-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W146-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA146*Y146),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,{"$f":"IF(J147=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J147,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J147,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W147<YEAR,1,IF('General Input Sheet'!$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(AU147=\"y\",BZ$16,IF(AND(AU147>0,AU147<=1),AU147*BZ$16,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J148=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J148,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J148,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W148<YEAR,1,IF('General Input Sheet'!$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":"SUM(BH148:CK148)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN148:DQ148)=AB148,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J149=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J149,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J149,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W149<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J150,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W150<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W150-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W150-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AT150=\"y\",BY$16,IF(AND(AT150>0,AT150<=1),AT150*BY$16,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J151=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J151,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J151,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W151<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W151-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W151-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AF151=\"y\",BK$16,IF(AND(AF151>0,AF151<=1),AF151*BK$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J152=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J152,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J152,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W152<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W152-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W152-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC152=\"y\",BH$16,IF(AND(AC152>0,AC152<=1),AC152*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BU152=\"\",\"\",(BU152/$CL152)*$AB152)","v":""},"","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J153,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W153<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W153-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W153-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH153=\"\",\"\",(BH153/$CL153)*$AB153)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J154,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W154<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J155,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W155<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J156,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W156<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J157,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W157<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J158,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W158<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J159,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W159<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W159-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W159-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF159=\"\",\"\",(CF159/$CL159)*$AB159)","v":""},"","","","","",""]
[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$10=\"Location\",VLOOKUP(J160,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W160<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J161,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W161<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J162,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W162<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J163,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W163<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J164,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W164<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J165,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W165<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J166,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W166<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J167,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W167<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J168,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W168<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J169,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W169<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W169-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W169-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AI169=\"y\",BN$16,IF(AND(AI169>0,AI169<=1),AI169*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J170=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J170,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J170,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W170<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W170-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W170-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J171=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J171,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J171,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W171<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J172,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W172<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W172-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W172-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BP172=\"\",\"\",(BP172/$CL172)*$AB172)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J173,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W173<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W173-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W173-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH173=\"\",\"\",(BH173/$CL173)*$AB173)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J174,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W174<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J175,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W175<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J176,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W176<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J177,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W177<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J178,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W178<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W178-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W178-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BB178=\"y\",CG$16,IF(AND(BB178>0,BB178<=1),BB178*CG$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J179=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J179,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J179,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W179<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J180,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W180<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J181,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W181<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J182,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W182<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J183,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W183<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J184,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W184<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J185,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W185<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J186,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W186<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J187,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W187<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J188,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W188<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J189,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W189<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J190,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W190<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J191,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W191<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J192,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W192<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W192-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W192-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AK192=\"y\",BP$16,IF(AND(AK192>0,AK192<=1),AK192*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J193=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J193,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J193,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W193<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J194,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W194<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W194-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W194-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BR194=\"\",\"\",(BR194/$CL194)*$AB194)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J195,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W195<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J196,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W196<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J197,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W197<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J198,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W198<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J199,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W199<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J200,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W200<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W200-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W200-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AJ200=\"y\",BO$16,IF(AND(AJ200>0,AJ200<=1),AJ200*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J201=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J201,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J201,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W201<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W201-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W201-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC201=\"y\",BH$16,IF(AND(AC201>0,AC201<=1),AC201*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J202=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J202,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J202,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W202<YEAR,1,IF('General Input Sheet'!$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(BQ202=\"\",\"\",(BQ202/$CL202)*$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$10=\"Location\",VLOOKUP(J203,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W203<YEAR,1,IF('General Input Sheet'!$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(BH203=\"\",\"\",(BH203/$CL203)*$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$10=\"Location\",VLOOKUP(J204,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W204<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J205,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W205<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W205-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W205-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH205=\"\",\"\",(CH205/$CL205)*$AB205)","v":""},"","","",""]
[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$10=\"Location\",VLOOKUP(J206,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P206,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W206-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W206<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J207,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P207,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W207-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W207<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W207-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W207-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV207=\"y\",CA$16,IF(AND(AV207>0,AV207<=1),AV207*CA$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J208=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J208,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J208,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W208<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W208-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W208-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J209=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J209,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J209,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IF(G209=RoadTYPE1,VLOOKUP(I209,Roadunitrates1,2,FALSE),IF(G209=ROADTYPE2,VLOOKUP(I209,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"(N209*H209)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P209,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R209=\"\",1,VLOOKUP(R209,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W209=\"\",\"\",IF(W209<=YEAR+5,0.075,IF(AND(W209>YEAR+5,W209<=YEAR+10),0.15,IF(AND(W209>YEAR+10,W209<=YEAR+20),0.2,IF(W209>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W209-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W209<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W209-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W209-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V209*X209*(1-Z209))+((1+Landind)^(W209-YEAR)*M209),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,{"$f":"IF(J210=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J210,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J210,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(L210=\"\",0,L210*10000*K210)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P210,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O210=\"\",\"\",O210*S210*(1+T210)*(1+U210)*Q210),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W210-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W210<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W210-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W210-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA210*Y210),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,{"$f":"IF(J211=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J211,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J211,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W211<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W211-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W211-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BY211=\"\",\"\",(BY211/$CL211)*$AB211)","v":""},"","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J212,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W212<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W212-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W212-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH212:CK212)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN212:DQ212)=AB212,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J213=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J213,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J213,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W213<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J214,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W214<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J215,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W215<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J216,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W216<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J217,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W217<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J218,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W218<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W218-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W218-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AL218=\"y\",BQ$16,IF(AND(AL218>0,AL218<=1),AL218*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J219=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J219,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J219,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W219<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J220,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W220<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J221,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W221<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J222,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W222<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J223,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W223<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J224,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W224<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J225,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W225<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J226,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W226<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J227,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W227<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J228,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W228<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J229,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W229<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W229-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W229-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J230=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J230,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J230,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W230<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J231,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W231<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W231-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W231-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK231=\"\",\"\",(BK231/$CL231)*$AB231)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J232,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W232<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W232-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W232-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH232=\"\",\"\",(BH232/$CL232)*$AB232)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J233,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W233<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J234,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W234<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J235,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W235<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J236,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W236<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J237,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W237<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W237-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W237-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AF237=\"y\",BK$16,IF(AND(AF237>0,AF237<=1),AF237*BK$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J238=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J238,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J238,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W238<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W238-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W238-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC238=\"y\",BH$16,IF(AND(AC238>0,AC238<=1),AC238*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J239=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J239,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J239,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W239<YEAR,1,IF('General Input Sheet'!$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(CB239=\"\",\"\",(CB239/$CL239)*$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$10=\"Location\",VLOOKUP(J240,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W240<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J241,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W241<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W241-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W241-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA241=\"\",\"\",(CA241/$CL241)*$AB241)","v":""},"","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J242,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W242<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J243,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W243<YEAR,1,IF('General Input Sheet'!$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(AQ243=\"y\",BV$16,IF(AND(AQ243>0,AQ243<=1),AQ243*BV$16,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J244=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J244,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J244,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W244<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J245,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W245<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J246,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W246<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W246-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W246-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW246=\"y\",CB$16,IF(AND(AW246>0,AW246<=1),AW246*CB$16,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J247=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J247,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J247,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W247<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J248,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W248<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J249,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W249<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J250,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W250<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J251,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W251<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J252,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W252<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J253,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W253<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W253-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W253-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BX253=\"\",\"\",(BX253/$CL253)*$AB253)","v":""},"","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J254,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W254<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J255,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W255<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J256,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W256<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J257,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W257<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J258,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W258<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J259,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W259<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J260,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W260<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J261,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W261<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J262,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W262<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J263,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W263<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W263-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W263-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J264=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J264,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J264,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W264<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J265,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W265<YEAR,1,IF('General Input Sheet'!$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(BU265=\"\",\"\",(BU265/$CL265)*$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$10=\"Location\",VLOOKUP(J266,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W266<YEAR,1,IF('General Input Sheet'!$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(BH266=\"\",\"\",(BH266/$CL266)*$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$10=\"Location\",VLOOKUP(J267,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W267<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J268,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W268<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W268-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W268-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CK268=\"\",\"\",(CK268/$CL268)*$AB268)","v":""},""]
[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$10=\"Location\",VLOOKUP(J269,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W269<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J270,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P270,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W270-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W270<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J271,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P271,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W271-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W271<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W271-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W271-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BB271=\"y\",CG$16,IF(AND(BB271>0,BB271<=1),BB271*CG$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J272=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J272,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J272,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W272<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J273,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IF(G273=RoadTYPE1,VLOOKUP(I273,Roadunitrates1,2,FALSE),IF(G273=ROADTYPE2,VLOOKUP(I273,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"(N273*H273)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P273,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R273=\"\",1,VLOOKUP(R273,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W273=\"\",\"\",IF(W273<=YEAR+5,0.075,IF(AND(W273>YEAR+5,W273<=YEAR+10),0.15,IF(AND(W273>YEAR+10,W273<=YEAR+20),0.2,IF(W273>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W273-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W273<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W273-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W273-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V273*X273*(1-Z273))+((1+Landind)^(W273-YEAR)*M273),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,{"$f":"IF(J274=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J274,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J274,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(L274=\"\",0,L274*10000*K274)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P274,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O274=\"\",\"\",O274*S274*(1+T274)*(1+U274)*Q274),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W274-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W274<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W274-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W274-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA274*Y274),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,{"$f":"IF(J275=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J275,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J275,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W275<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J276,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W276<YEAR,1,IF('General Input Sheet'!$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":"SUM(BH276:CK276)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN276:DQ276)=AB276,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J277=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J277,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J277,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W277<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W277-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W277-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AJ277=\"y\",BO$16,IF(AND(AJ277>0,AJ277<=1),AJ277*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE277=\"\",\"\",(CE277/$CL277)*$AB277)","v":""},"","","","","","",""]
[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$10=\"Location\",VLOOKUP(J278,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W278<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J279,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W279<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W279-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W279-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY279=\"y\",CD$16,IF(AND(AY279>0,AY279<=1),AY279*CD$16,\"\"))","v":""},"","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J280=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J280,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J280,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W280<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J281,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W281<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J282,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W282<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J283,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W283<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W283-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W283-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J284=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J284,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J284,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W284<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J285,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W285<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W285-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W285-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BP285=\"\",\"\",(BP285/$CL285)*$AB285)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J286,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W286<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W286-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W286-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH286=\"\",\"\",(BH286/$CL286)*$AB286)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J287,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W287<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J288,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W288<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J289,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W289<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J290,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W290<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J291,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W291<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J292,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W292<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J293,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W293<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J294,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W294<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J295,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W295<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W295-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W295-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AS295=\"y\",BX$16,IF(AND(AS295>0,AS295<=1),AS295*BX$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J296=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J296,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J296,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W296<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W296-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W296-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AL296=\"y\",BQ$16,IF(AND(AL296>0,AL296<=1),AL296*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J297=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J297,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J297,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W297<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W297-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W297-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC297=\"y\",BH$16,IF(AND(AC297>0,AC297<=1),AC297*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J298=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J298,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J298,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W298<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J299,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W299<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J300,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W300<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J301,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W301<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J302,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W302<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J303,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W303<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J304,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W304<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J305,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W305<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J306,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W306<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J307,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W307<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J308,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W308<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J309,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W309<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J310,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W310<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J311,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W311<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J312,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W312<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J313,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W313<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J314,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W314<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J315,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W315<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W315-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W315-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J316=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J316,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J316,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W316<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W316-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W316-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J317=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J317,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J317,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W317<YEAR,1,IF('General Input Sheet'!$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(BO317=\"\",\"\",(BO317/$CL317)*$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$10=\"Location\",VLOOKUP(J318,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W318<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W318-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W318-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH318=\"\",\"\",(BH318/$CL318)*$AB318)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J319,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W319<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W319-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W319-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH319=\"\",\"\",(CH319/$CL319)*$AB319)","v":""},"","","",""]
[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$10=\"Location\",VLOOKUP(J320,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W320<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J321,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W321<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J322,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W322<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J323,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W323<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W323-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W323-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J324=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J324,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J324,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W324<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J325,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W325<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W325-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W325-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AF325=\"y\",BK$16,IF(AND(AF325>0,AF325<=1),AF325*BK$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BY325=\"\",\"\",(BY325/$CL325)*$AB325)","v":""},"","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J326,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W326<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W326-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W326-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC326=\"y\",BH$16,IF(AND(AC326>0,AC326<=1),AC326*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J327=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J327,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J327,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W327<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J328,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W328<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J329,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W329<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W329-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W329-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J330=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J330,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J330,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W330<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J331,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W331<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W331-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W331-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BU331=\"\",\"\",(BU331/$CL331)*$AB331)","v":""},"","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J332,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W332<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W332-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W332-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AO332=\"y\",BT$16,IF(AND(AO332>0,AO332<=1),AO332*BT$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J333=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J333,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J333,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W333<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J334,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P334,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W334-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W334<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J335,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P335,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W335-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W335<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W335-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W335-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J336=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J336,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J336,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W336<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J337,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IF(G337=RoadTYPE1,VLOOKUP(I337,Roadunitrates1,2,FALSE),IF(G337=ROADTYPE2,VLOOKUP(I337,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"(N337*H337)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P337,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R337=\"\",1,VLOOKUP(R337,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W337=\"\",\"\",IF(W337<=YEAR+5,0.075,IF(AND(W337>YEAR+5,W337<=YEAR+10),0.15,IF(AND(W337>YEAR+10,W337<=YEAR+20),0.2,IF(W337>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W337-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W337<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W337-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W337-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V337*X337*(1-Z337))+((1+Landind)^(W337-YEAR)*M337),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(AV337=\"y\",CA$16,IF(AND(AV337>0,AV337<=1),AV337*CA$16,\"\"))","v":""},"","","","","","","","",{"$f":"IF(BE337=\"y\",CJ$16,IF(AND(BE337>0,BE337<=1),BE337*CJ$16,\"\"))","v":""},"",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J338=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J338,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J338,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(L338=\"\",0,L338*10000*K338)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P338,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O338=\"\",\"\",O338*S338*(1+T338)*(1+U338)*Q338),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W338-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W338<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W338-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W338-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA338*Y338),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,{"$f":"IF(J339=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J339,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J339,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W339<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J340,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W340<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W340-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W340-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH340:CK340)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN340:DQ340)=AB340,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J341=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J341,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J341,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W341<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J342,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W342<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J343,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W343<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J344,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W344<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J345,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W345<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J346,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W346<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J347,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W347<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J348,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W348<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J349,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W349<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J350,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W350<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J351,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W351<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W351-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W351-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J352=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J352,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J352,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W352<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W352-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W352-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J353=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J353,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J353,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W353<YEAR,1,IF('General Input Sheet'!$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(CB353=\"\",\"\",(CB353/$CL353)*$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$10=\"Location\",VLOOKUP(J354,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W354<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W354-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W354-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK354=\"\",\"\",(BK354/$CL354)*$AB354)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J355,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W355<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W355-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W355-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH355=\"\",\"\",(BH355/$CL355)*$AB355)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J356,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W356<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J357,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W357<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J358,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W358<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J359,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W359<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J360,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W360<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J361,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W361<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J362,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W362<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J363,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W363<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J364,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W364<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J365,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W365<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J366,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W366<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J367,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W367<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J368,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W368<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W368-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W368-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(AR368=\"y\",BW$16,IF(AND(AR368>0,AR368<=1),AR368*BW$16,\"\"))","v":""},"","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J369=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J369,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J369,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W369<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W369-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W369-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AL369=\"y\",BQ$16,IF(AND(AL369>0,AL369<=1),AL369*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J370=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J370,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J370,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W370<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W370-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W370-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC370=\"y\",BH$16,IF(AND(AC370>0,AC370<=1),AC370*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J371=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J371,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J371,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W371<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J372,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W372<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J373,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W373<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J374,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W374<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J375,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W375<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J376,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W376<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J377,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W377<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W377-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W377-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BW377=\"\",\"\",(BW377/$CL377)*$AB377)","v":""},"","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J378,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W378<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J379,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W379<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J380,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W380<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J381,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W381<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J382,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W382<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J383,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W383<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J384,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W384<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J385,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W385<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J386,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W386<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J387,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W387<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W387-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W387-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AZ387=\"y\",CE$16,IF(AND(AZ387>0,AZ387<=1),AZ387*CE$16,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J388=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J388,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J388,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W388<YEAR,1,IF('General Input Sheet'!$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(BN388=\"\",\"\",(BN388/$CL388)*$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$10=\"Location\",VLOOKUP(J389,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W389<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J390,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W390<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W390-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W390-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG390=\"\",\"\",(CG390/$CL390)*$AB390)","v":""},"","","","",""]
[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$10=\"Location\",VLOOKUP(J391,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W391<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J392,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W392<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J393,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W393<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J394,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W394<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J395,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W395<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J396,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W396<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J397,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W397<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J398,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P398,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W398-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W398<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W398-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W398-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AF398=\"y\",BK$16,IF(AND(AF398>0,AF398<=1),AF398*BK$16,\"\"))","v":""},"","","","","","",{"$f":"IF(AM398=\"y\",BR$16,IF(AND(AM398>0,AM398<=1),AM398*BR$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J399=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J399,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J399,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P399,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W399-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W399<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W399-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W399-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC399=\"y\",BH$16,IF(AND(AC399>0,AC399<=1),AC399*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J400=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J400,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J400,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W400<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W400-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W400-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J401=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J401,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J401,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,{"$f":"(N401*H401)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P401,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R401=\"\",1,VLOOKUP(R401,Roadsitecond,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W401-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W401<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W401-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W401-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V401*X401*(1-Z401))+((1+Landind)^(W401-YEAR)*M401),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,{"$f":"IF(J402=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J402,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J402,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(L402=\"\",0,L402*10000*K402)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P402,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O402=\"\",\"\",O402*S402*(1+T402)*(1+U402)*Q402),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W402-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W402<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W402-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W402-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA402*Y402),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,{"$f":"IF(J403=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J403,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J403,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P403,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W403-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W403<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W403-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W403-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B18,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":"Chillagoe"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B19,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":"Dimbulah"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B20,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":"Kuranda"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B21,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":"Mareeba"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B22,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B23,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B24,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B25,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B26,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B27,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":0}]
[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":14,"n_rows":438,"n_cols":121,"rows_kept":438,"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,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Parks and Land for Community Facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N84)","v":1801000}]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Refer to Supporting Report  - Parks and Community Facilities"]
[]
[]
[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":"CHILLAGOE"},{"$f":"'Catchment Demand - Parks & Comm'!$C9","v":"DIMBULAH"},{"$f":"'Catchment Demand - Parks & Comm'!$C10","v":"KURANDA"},{"$f":"'Catchment Demand - Parks & Comm'!$C11","v":"MAREEBA"},{"$f":"'Catchment Demand - Parks & Comm'!$C12","v":"Balance of Region"},{"$f":"'Catchment Demand - Parks & Comm'!$C13","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C14","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C15","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C16","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C17","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C18","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C19","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C20","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C21","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C22","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C23","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C24","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C25","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C26","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C27","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C28","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C29","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C30","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C31","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C32","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C33","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C34","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C35","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C36","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C37","v":0},null,{"$f":"AB13","v":"CHILLAGOE"},{"$f":"AC13","v":"DIMBULAH"},"KURANDA","MAREEBA","Balance of Region",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"AB13","v":"CHILLAGOE"},{"$f":"AC13","v":"DIMBULAH"},"KURANDA","MAREEBA","Balance of Region",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"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 ",{"$f":"IFERROR(VLOOKUP(AB13,Parkscatch,5,FALSE),\"\")","v":217},{"$f":"IFERROR(VLOOKUP(AC13,Parkscatch,5,FALSE),\"\")","v":426},{"$f":"IFERROR(VLOOKUP(AD13,Parkscatch,5,FALSE),\"\")","v":2242},{"$f":"IFERROR(VLOOKUP(AE13,Parkscatch,5,FALSE),\"\")","v":10371},{"$f":"IFERROR(VLOOKUP(AF13,Parkscatch,5,FALSE),\"\")","v":11724},{"$f":"IFERROR(VLOOKUP(AG13,Parkscatch,6,FALSE),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"AB16","v":217},{"$f":"AC16","v":426},2242,10371,11724,"","","","","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CM17:CM403)","v":0},60368.372093023267,17988.920486893148,1398261.7023999528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CF-01",null,null,"Bicentennial Lakes, Mareeba. Vegetation Management Program.",null,null,null,null,{"$f":"IF(I17=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I17,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I17,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(K17=\"\",0,K17*10000*J17)","v":0},{"$f":"IFERROR(VLOOKUP($G17,Parksunitrate1,2,FALSE),0)","v":0},250000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O17,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q17=\"\",1,VLOOKUP(Q17,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V17=\"\",\"\",IF(V17<=YEAR+5,0.075,IF(AND(V17>YEAR+5,V17<=YEAR+10),0.15,IF(AND(V17>YEAR+10,V17<=YEAR+20),0.2,IF(V17>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},null,{"$f":"IFERROR(IF(N17=\"\",\"\",N17*R17*(1+S17)*(1+T17)*P17),\"\")","v":268750},2018,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V17-YEAR)","v":1.0816000000000001},{"$f":"IF(V17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.86533261222282321},0,{"$f":"IFERROR((U17*W17*(1-Y17)+L17*(1+Landind)^(V17-YEAR)),0)","v":290680.00000000006},{"$f":"IFERROR(Z17*X17,0)","v":251534.88372093029},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB17=\"y\",BG$16,IF(AND(AB17>0,AB17<=1),AB17*BG$16,\"\"))","v":""},{"$f":"IF(AC17=\"y\",BH$16,IF(AND(AC17>0,AC17<=1),AC17*BH$16,\"\"))","v":""},{"$f":"IF(AD17=\"y\",BI$16,IF(AND(AD17>0,AD17<=1),AD17*BI$16,\"\"))","v":""},10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG17:CJ17)","v":10371},null,{"$f":"IF(BG17=\"\",\"\",(BG17/$CK17)*$AA17)","v":""},"","",251534.88372093029,"","","","","","","","","","","","",{"$f":"IF(BW17=\"\",\"\",(BW17/$CK17)*$AA17)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CM17:DP17)=AA17,\"\",\"ERROR\")","v":""}]
[null,null,"CF-02",null,null,"Mary Andrews Carpark, Mareeba. Seal carpark with asphalt. ",null,null,null,null,{"$f":"IF(I18=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I18,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I18,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(K18=\"\",0,K18*10000*J18)","v":0},0,120000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O18,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,{"$f":"IFERROR(IF(N18=\"\",\"\",N18*R18*(1+S18)*(1+T18)*P18),\"\")","v":129000},2018,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V18-YEAR)","v":1.0816000000000001},{"$f":"IF(V18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.86533261222282321},0,139526.40000000002,{"$f":"IFERROR(Z18*X18,0)","v":120736.74418604653},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB18=\"y\",BG$16,IF(AND(AB18>0,AB18<=1),AB18*BG$16,\"\"))","v":""},"","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG18:CJ18)","v":10371},null,"","","",120736.74418604653,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM18:DP18)=AA18,\"\",\"ERROR\")","v":""}]
[null,null,"CF-03",null,null,"Davies Park and Firth Park, Mareeba.  Aerating and Top Dressing.",null,null,null,null,{"$f":"IF(I19=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I19,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I19,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,52000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O19,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,55900,2019,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V19-YEAR)","v":1.1248640000000001},{"$f":"IF(V19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80496056950960304},1,0,0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG19:CJ19)","v":10371},null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM19:DP19)=AA19,\"\",\"ERROR\")","v":""}]
[null,null,"CF-04",null,null,"Centenary Park, Mareeba. Renew playground equipment.",null,null,null,null,{"$f":"IF(I20=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I20,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I20,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,8000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O20,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,8600,2019,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V20-YEAR)","v":1.1248640000000001},{"$f":"IF(V20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80496056950960304},1,0,0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG20:CJ20)","v":10371},null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM20:DP20)=AA20,\"\",\"ERROR\")","v":""}]
[null,null,"CF-05",null,null,"Anzac Park, Mareeba. Renew irrigation.",null,null,null,null,{"$f":"IF(I21=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I21,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I21,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,8000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O21,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,8600,2018,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V21-YEAR)","v":1.0816000000000001},{"$f":"IF(V21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.86533261222282321},1,0,0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"CF-06",null,null,"Kuranda CBD. Renew irrigation and planting.",null,null,null,null,{"$f":"IF(I22=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I22,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I22,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,40000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O22,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,43000,2018,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V22-YEAR)","v":1.0816000000000001},{"$f":"IF(V22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.86533261222282321},1,0,0,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"CF-07",null,null,"Railway Park, Dimbulah. Renew soft fall.",null,null,null,null,{"$f":"IF(I23=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I23,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I23,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,60000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O23,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,64500,2018,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V23-YEAR)","v":1.0816000000000001},{"$f":"IF(V23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.86533261222282321},0,69763.200000000012,60368.372093023267,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",426,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",426,null,"",60368.372093023267,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"CF-08",null,null,"Sunbird Park, Mareeba. Irrigation Upgrade - Stage Two.",null,null,null,null,{"$f":"IF(I24=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I24,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I24,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,20000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O24,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,21500,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V24-YEAR)","v":1.1698585600000002},{"$f":"IF(V24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},1,0,0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"CF-09",null,null,"Sunbird Park, Mareeba. Replace soft fall around exercise equipment - Stage Three.",null,null,null,null,{"$f":"IF(I25=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I25,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I25,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,20000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O25,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,21500,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V25-YEAR)","v":1.1698585600000002},{"$f":"IF(V25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0,25151.959040000005,18833.800254065685,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",18833.800254065685,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"CF-10",null,null,"Seed funding for Bi-Centennial Lakes, Mareeba priority project/s.",null,null,null,null,{"$f":"IF(I26=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I26,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I26,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,100000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O26,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,107500,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V26-YEAR)","v":1.1698585600000002},{"$f":"IF(V26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},1,0,0,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"",{"$f":"IF(AG26=\"y\",BL$16,IF(AND(AG26>0,AG26<=1),AG26*BL$16,\"\"))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AW26=\"y\",CB$16,IF(AND(AW26>0,AW26<=1),AW26*CB$16,\"\"))","v":""},"","","","","","","","",10371,null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I27=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I27,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I27,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O27,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,"",2018,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V27-YEAR)","v":1.0816000000000001},{"$f":"IF(V27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.86533261222282321},1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"CF-12",null,null,"Kuranda Esplanade. Renew concrete furniture.",null,null,null,null,{"$f":"IF(I28=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I28,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I28,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,7000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O28,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,7525,2018,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V28-YEAR)","v":1.0816000000000001},{"$f":"IF(V28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.86533261222282321},0,8139.0400000000009,7042.9767441860477,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",7042.9767441860477,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I29=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I29,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I29,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,null,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"CF-14",null,null,"Bicentennial Lakes, Mareeba. Install trash rack & fencing.\"",null,null,null,null,{"$f":"IF(I30=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I30,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I30,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,12000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O30,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,12900,2019,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V30-YEAR)","v":1.1248640000000001},{"$f":"IF(V30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80496056950960304},0,14510.745600000002,11680.578042184969,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",11680.578042184969,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"CF-15",null,null,"Gregory Terrace Park, Kuranda. Renew soft fall.",null,null,null,null,{"$f":"IF(I31=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I31,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I31,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,30000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O31,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,32250,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V31-YEAR)","v":1.2166529024000003},{"$f":"IF(V31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69655863235011617},1,0,0,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,"","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"CF-16",null,null,"Bicentennial Lakes, Mareeba. Water Reconfiguration Program.",null,null,null,null,{"$f":"IF(I32=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I32,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I32,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,1050000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O32,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,1207500,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V32-YEAR)","v":1.2653190184960004},{"$f":"IF(V32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.64796151846522443},0,1527872.7148339204,990002.72432537191,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",990002.72432537191,"","","","","","","","","","","",{"$f":"IF(BV32=\"\",\"\",(BV32/$CK32)*$AA32)","v":""},"","","","","","","","","","","","","","",""]
[null,null,"CF-17",null,null,"Bartley Park, Kuranda. New park seating and picnic facilities.",null,null,null,null,{"$f":"IF(I33=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I33,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I33,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,12000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O33,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,13799.999999999998,2023,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V33-YEAR)","v":1.3159317792358403},{"$f":"IF(V33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.60275490089788319},0,18159.858553454593,10945.943742707099,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",2242,"","","","","","","","","","","","","","","","","","","","","","","","","","","",2242,null,{"$f":"IF(BG33=\"\",\"\",(BG33/$CK33)*$AA33)","v":""},"",10945.943742707099,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"CF-18",null,null,"Centenary Park, Mareeba. Replace existing half sail & install shade sail on wheelchair swing.",null,null,null,null,{"$f":"IF(I34=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I34,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I34,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,12000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O34,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,13799.999999999998,2023,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V34-YEAR)","v":1.3159317792358403},{"$f":"IF(V34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.60275490089788319},0.5,9079.9292767272964,5472.9718713535494,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",10371,"","","","","","","","","","","","","","","","","","","","","","","","","","",10371,null,"","","",5472.9718713535494,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I35=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I35,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I35,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,{"$f":"M35*H35","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O35,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V35-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I36=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I36,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I36,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O36,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V36-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I37=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I37,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I37,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O37,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V37-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I38=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I38,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I38,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O38,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V38-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I39=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I39,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I39,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O39,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V39-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I40=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I40,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I40,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I41=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I41,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I41,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV41=\"y\",CA$16,IF(AND(AV41>0,AV41<=1),AV41*CA$16,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I42=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I42,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I42,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AR42=\"y\",BW$16,IF(AND(AR42>0,AR42<=1),AR42*BW$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I43=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I43,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I43,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I44=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I44,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I44,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I45=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I45,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I45,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I46=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I46,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I46,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I47=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I47,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I47,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I48=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I48,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I48,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I49=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I49,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I49,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ49=\"\",\"\",(CJ49/$CK49)*$AA49)","v":""},""]
[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$10=\"Location\",VLOOKUP(I50,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG50=\"\",\"\",(BG50/$CK50)*$AA50)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BW50=\"\",\"\",(BW50/$CK50)*$AA50)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I51=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I51,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I51,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I52=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I52,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I52,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V52<YEAR,1,IF('General Input Sheet'!$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(AD52=\"y\",BI$16,IF(AND(AD52>0,AD52<=1),AD52*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I53=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I53,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I53,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V53<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V53-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB53=\"y\",BG$16,IF(AND(AB53>0,AB53<=1),AB53*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I54=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I54,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I54,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V54<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V54-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AZ54=\"y\",CE$16,IF(AND(AZ54>0,AZ54<=1),AZ54*CE$16,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I55=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I55,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I55,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V55<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V55-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I56=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I56,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I56,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V56<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V56-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I57=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I57,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I57,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V57<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V57-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I58=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I58,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I58,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V58<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V58-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I59=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I59,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I59,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V59<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V59-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I60=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I60,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I60,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V60<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V60-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I61=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I61,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I61,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V61<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V61-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I62=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I62,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I62,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V62<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V62-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I63=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I63,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I63,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V63<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V63-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I64=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I64,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I64,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V64<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V64-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I65=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I65,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I65,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BV65=\"\",\"\",(BV65/$CK65)*$AA65)","v":""},"","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I66,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG66=\"\",\"\",(BG66/$CK66)*$AA66)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I67,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I68=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I68,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I68,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V68<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V68-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I69=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I69,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I69,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE69=\"\",\"\",(CE69/$CK69)*$AA69)","v":""},"","","","","",""]
[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$10=\"Location\",VLOOKUP(I70,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V70<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V70-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AG70=\"y\",BL$16,IF(AND(AG70>0,AG70<=1),AG70*BL$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I71=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I71,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I71,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V71<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V71-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I72=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I72,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I72,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V72<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V72-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I73=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I73,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I73,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I74=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I74,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I74,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V74<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I75,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V75<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I76,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V76<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I77,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V77<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I78,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V78<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I79,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O79,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V79-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V79<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V79-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V79-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I80=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I80,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I80,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O80,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V80-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V80<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V80-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V80-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I81=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I81,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I81,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IFERROR(VLOOKUP($G81,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O81,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q81=\"\",1,VLOOKUP(Q81,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V81=\"\",\"\",IF(V81<=YEAR+5,0.075,IF(AND(V81>YEAR+5,V81<=YEAR+10),0.15,IF(AND(V81>YEAR+10,V81<=YEAR+20),0.2,IF(V81>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V81-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V81<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V81-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V81-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U81*W81*(1-Y81)+L81*(1+Landind)^(V81-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,{"$f":"IF(I82=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I82,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I82,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(K82=\"\",0,K82*10000*J82)","v":0},0,{"$f":"M82*H82","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O82,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N82=\"\",\"\",N82*R82*(1+S82)*(1+T82)*P82),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V82-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V82<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V82-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z82*X82,0)","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,{"$f":"IF(I83=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I83,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I83,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V83<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V83-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V83-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG83=\"\",\"\",(BG83/$CK83)*$AA83)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I84,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V84<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V84-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V84-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG84:CJ84)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM84:DP84)=AA84,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I85=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I85,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I85,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V85<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I86,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V86<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I87,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V87<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I88,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V88<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I89,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V89<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I90,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V90<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I91,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V91<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V91-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V91-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I92=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I92,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I92,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V92<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I93,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V93<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V93-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V93-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AI93=\"y\",BN$16,IF(AND(AI93>0,AI93<=1),AI93*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I94=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I94,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I94,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V94<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V94-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V94-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I95=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I95,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I95,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V95<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V95-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V95-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I96=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I96,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I96,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V96<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V96-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V96-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BC96=\"y\",CH$16,IF(AND(BC96>0,BC96<=1),BC96*CH$16,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I97=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I97,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I97,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V97<YEAR,1,IF('General Input Sheet'!$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(CC97=\"\",\"\",(CC97/$CK97)*$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$10=\"Location\",VLOOKUP(I98,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V98<YEAR,1,IF('General Input Sheet'!$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(BW98=\"\",\"\",(BW98/$CK98)*$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$10=\"Location\",VLOOKUP(I99,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V99<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V99-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V99-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","",{"$f":"IF(BU99=\"\",\"\",(BU99/$CK99)*$AA99)","v":""},"","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I100,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V100<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V100-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V100-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG100=\"\",\"\",(BG100/$CK100)*$AA100)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I101,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V101<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I102,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V102<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I103,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V103<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V103-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V103-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I104=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I104,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I104,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V104<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I105,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V105<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V105-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V105-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU105=\"y\",BZ$16,IF(AND(AU105>0,AU105<=1),AU105*BZ$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I106=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I106,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I106,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V106<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V106-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V106-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I107=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I107,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I107,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V107<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V107-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V107-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I108=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I108,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I108,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V108<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V108-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V108-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AH108=\"y\",BM$16,IF(AND(AH108>0,AH108<=1),AH108*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I109=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I109,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I109,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V109<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V109-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V109-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB109=\"y\",BG$16,IF(AND(AB109>0,AB109<=1),AB109*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I110=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I110,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I110,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V110<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I111,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V111<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I112,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V112<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I113,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V113<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I114,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V114<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I115,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V115<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V115-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V115-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I116=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I116,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I116,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V116<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V116-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V116-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I117=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I117,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I117,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V117<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V117-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V117-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AO117=\"y\",BT$16,IF(AND(AO117>0,AO117<=1),AO117*BT$16,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I118=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I118,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I118,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V118<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V118-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V118-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BJ118=\"\",\"\",(BJ118/$CK118)*$AA118)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ118=\"\",\"\",(CJ118/$CK118)*$AA118)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I119=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I119,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I119,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V119<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V119-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V119-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG119=\"\",\"\",(BG119/$CK119)*$AA119)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I120,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V120<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I121,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V121<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I122,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V122<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I123,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V123<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I124,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V124<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I125,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V125<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I126,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V126<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I127,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V127<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I128,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V128<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I129,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V129<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I130,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V130<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I131,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V131<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I132,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V132<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I133,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V133<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I134,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V134<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V134-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V134-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I135=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I135,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I135,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V135<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I136,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V136<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V136-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V136-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BB136=\"y\",CG$16,IF(AND(BB136>0,BB136<=1),BB136*CG$16,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I137=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I137,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I137,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V137<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I138,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V138<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V138-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V138-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I139=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I139,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I139,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V139<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I140,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V140<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V140-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V140-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BW140=\"\",\"\",(BW140/$CK140)*$AA140)","v":""},"","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I141,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V141<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I142,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V142<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I143,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O143,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V143-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V143<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V143-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V143-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I144=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I144,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I144,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O144,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V144-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V144<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V144-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V144-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I145=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I145,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I145,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IFERROR(VLOOKUP($G145,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O145,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q145=\"\",1,VLOOKUP(Q145,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V145=\"\",\"\",IF(V145<=YEAR+5,0.075,IF(AND(V145>YEAR+5,V145<=YEAR+10),0.15,IF(AND(V145>YEAR+10,V145<=YEAR+20),0.2,IF(V145>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V145-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V145<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V145-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V145-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U145*W145*(1-Y145)+L145*(1+Landind)^(V145-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,{"$f":"IF(I146=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I146,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I146,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(K146=\"\",0,K146*10000*J146)","v":0},0,{"$f":"M146*H146","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O146,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N146=\"\",\"\",N146*R146*(1+S146)*(1+T146)*P146),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V146-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V146<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V146-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V146-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z146*X146,0)","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,{"$f":"IF(I147=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I147,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I147,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V147<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V147-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V147-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AT147=\"y\",BY$16,IF(AND(AT147>0,AT147<=1),AT147*BY$16,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I148=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I148,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I148,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V148<YEAR,1,IF('General Input Sheet'!$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":"SUM(BG148:CJ148)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM148:DP148)=AA148,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I149=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I149,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I149,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V149<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V149-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V149-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I150=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I150,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I150,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V150<YEAR,1,IF('General Input Sheet'!$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(AS150=\"y\",BX$16,IF(AND(AS150>0,AS150<=1),AS150*BX$16,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I151=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I151,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I151,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V151<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V151-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V151-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AE151=\"y\",BJ$16,IF(AND(AE151>0,AE151<=1),AE151*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I152=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I152,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I152,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V152<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V152-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V152-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB152=\"y\",BG$16,IF(AND(AB152>0,AB152<=1),AB152*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BT152=\"\",\"\",(BT152/$CK152)*$AA152)","v":""},"","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I153,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V153<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V153-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V153-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG153=\"\",\"\",(BG153/$CK153)*$AA153)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I154,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V154<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I155,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V155<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I156,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V156<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I157,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V157<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V157-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V157-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I158=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I158,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I158,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V158<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I159,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V159<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V159-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V159-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE159=\"\",\"\",(CE159/$CK159)*$AA159)","v":""},"","","","","",""]
[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$10=\"Location\",VLOOKUP(I160,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V160<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I161,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V161<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I162,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V162<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I163,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V163<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I164,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V164<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I165,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V165<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I166,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V166<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I167,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V167<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V167-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V167-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I168=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I168,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I168,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V168<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I169,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V169<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V169-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V169-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AH169=\"y\",BM$16,IF(AND(AH169>0,AH169<=1),AH169*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I170=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I170,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I170,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V170<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V170-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V170-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I171=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I171,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I171,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V171<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V171-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V171-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I172=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I172,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I172,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V172<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V172-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V172-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BO172=\"\",\"\",(BO172/$CK172)*$AA172)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I173,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V173<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V173-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V173-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG173=\"\",\"\",(BG173/$CK173)*$AA173)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I174,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V174<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I175,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V175<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I176,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V176<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V176-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V176-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I177=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I177,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I177,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V177<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I178,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V178<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V178-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V178-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA178=\"y\",CF$16,IF(AND(BA178>0,BA178<=1),BA178*CF$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I179=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I179,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I179,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V179<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I180,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V180<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I181,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V181<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I182,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V182<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I183,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V183<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I184,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V184<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I185,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V185<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I186,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V186<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I187,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V187<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I188,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V188<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I189,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V189<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I190,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V190<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V190-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V190-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I191=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I191,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I191,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V191<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I192,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V192<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V192-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V192-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AJ192=\"y\",BO$16,IF(AND(AJ192>0,AJ192<=1),AJ192*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I193=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I193,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I193,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V193<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I194,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V194<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V194-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V194-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BQ194=\"\",\"\",(BQ194/$CK194)*$AA194)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I195,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V195<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I196,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V196<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I197,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V197<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I198,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V198<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V198-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V198-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I199=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I199,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I199,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V199<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V199-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V199-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I200=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I200,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I200,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V200<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V200-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V200-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AI200=\"y\",BN$16,IF(AND(AI200>0,AI200<=1),AI200*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I201=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I201,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I201,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V201<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V201-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V201-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB201=\"y\",BG$16,IF(AND(AB201>0,AB201<=1),AB201*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I202=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I202,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I202,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V202<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V202-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V202-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BP202=\"\",\"\",(BP202/$CK202)*$AA202)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I203,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V203<YEAR,1,IF('General Input Sheet'!$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(BG203=\"\",\"\",(BG203/$CK203)*$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$10=\"Location\",VLOOKUP(I204,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V204<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I205,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V205<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V205-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V205-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG205=\"\",\"\",(CG205/$CK205)*$AA205)","v":""},"","","",""]
[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$10=\"Location\",VLOOKUP(I206,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V206<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I207,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O207,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V207-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V207<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V207-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V207-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU207=\"y\",BZ$16,IF(AND(AU207>0,AU207<=1),AU207*BZ$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I208=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I208,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I208,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O208,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V208-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V208<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V208-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V208-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I209=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I209,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I209,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IFERROR(VLOOKUP($G209,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O209,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q209=\"\",1,VLOOKUP(Q209,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V209=\"\",\"\",IF(V209<=YEAR+5,0.075,IF(AND(V209>YEAR+5,V209<=YEAR+10),0.15,IF(AND(V209>YEAR+10,V209<=YEAR+20),0.2,IF(V209>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V209-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V209<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V209-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V209-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U209*W209*(1-Y209)+L209*(1+Landind)^(V209-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,{"$f":"IF(I210=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I210,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I210,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(K210=\"\",0,K210*10000*J210)","v":0},0,{"$f":"M210*H210","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O210,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N210=\"\",\"\",N210*R210*(1+S210)*(1+T210)*P210),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V210-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V210<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V210-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V210-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z210*X210,0)","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,{"$f":"IF(I211=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I211,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I211,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V211<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V211-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V211-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BX211=\"\",\"\",(BX211/$CK211)*$AA211)","v":""},"","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I212,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V212<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V212-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V212-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG212:CJ212)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM212:DP212)=AA212,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I213=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I213,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I213,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V213<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I214,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V214<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I215,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V215<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I216,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V216<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V216-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V216-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I217=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I217,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I217,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V217<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I218,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V218<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V218-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V218-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AK218=\"y\",BP$16,IF(AND(AK218>0,AK218<=1),AK218*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I219=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I219,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I219,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V219<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I220,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V220<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I221,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V221<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I222,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V222<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I223,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V223<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I224,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V224<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I225,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V225<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I226,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V226<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I227,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V227<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I228,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V228<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I229,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V229<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V229-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V229-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I230=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I230,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I230,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V230<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V230-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V230-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I231=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I231,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I231,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V231<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V231-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V231-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BJ231=\"\",\"\",(BJ231/$CK231)*$AA231)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I232,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V232<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V232-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V232-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG232=\"\",\"\",(BG232/$CK232)*$AA232)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I233,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V233<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I234,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V234<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I235,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V235<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V235-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V235-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I236=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I236,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I236,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V236<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V236-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V236-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I237=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I237,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I237,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V237<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V237-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V237-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AE237=\"y\",BJ$16,IF(AND(AE237>0,AE237<=1),AE237*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I238=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I238,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I238,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V238<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V238-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V238-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB238=\"y\",BG$16,IF(AND(AB238>0,AB238<=1),AB238*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I239=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I239,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I239,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V239<YEAR,1,IF('General Input Sheet'!$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(CA239=\"\",\"\",(CA239/$CK239)*$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$10=\"Location\",VLOOKUP(I240,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V240<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I241,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V241<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V241-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V241-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ241=\"\",\"\",(BZ241/$CK241)*$AA241)","v":""},"","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I242,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V242<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I243,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V243<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V243-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V243-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AP243=\"y\",BU$16,IF(AND(AP243>0,AP243<=1),AP243*BU$16,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I244=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I244,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I244,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V244<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V244-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V244-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I245=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I245,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I245,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V245<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I246,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V246<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V246-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V246-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV246=\"y\",CA$16,IF(AND(AV246>0,AV246<=1),AV246*CA$16,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I247=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I247,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I247,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V247<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I248,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V248<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I249,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V249<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I250,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V250<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I251,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V251<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V251-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V251-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I252=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I252,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I252,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V252<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I253,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V253<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V253-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V253-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BW253=\"\",\"\",(BW253/$CK253)*$AA253)","v":""},"","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I254,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V254<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I255,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V255<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I256,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V256<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I257,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V257<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I258,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V258<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I259,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V259<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I260,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V260<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I261,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V261<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I262,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V262<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I263,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V263<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V263-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V263-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I264=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I264,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I264,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V264<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V264-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V264-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I265=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I265,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I265,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V265<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V265-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V265-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BT265=\"\",\"\",(BT265/$CK265)*$AA265)","v":""},"","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I266,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V266<YEAR,1,IF('General Input Sheet'!$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(BG266=\"\",\"\",(BG266/$CK266)*$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$10=\"Location\",VLOOKUP(I267,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V267<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I268,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V268<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V268-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V268-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ268=\"\",\"\",(CJ268/$CK268)*$AA268)","v":""},""]
[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$10=\"Location\",VLOOKUP(I269,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V269<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V269-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V269-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I270=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I270,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I270,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V270<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I271,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O271,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V271-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V271<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V271-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V271-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA271=\"y\",CF$16,IF(AND(BA271>0,BA271<=1),BA271*CF$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I272=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I272,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I272,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O272,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V272-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V272<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V272-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V272-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I273=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I273,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I273,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IFERROR(VLOOKUP($G273,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O273,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q273=\"\",1,VLOOKUP(Q273,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V273=\"\",\"\",IF(V273<=YEAR+5,0.075,IF(AND(V273>YEAR+5,V273<=YEAR+10),0.15,IF(AND(V273>YEAR+10,V273<=YEAR+20),0.2,IF(V273>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V273-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V273<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V273-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V273-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U273*W273*(1-Y273)+L273*(1+Landind)^(V273-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,{"$f":"IF(I274=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I274,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I274,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(K274=\"\",0,K274*10000*J274)","v":0},0,{"$f":"M274*H274","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O274,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N274=\"\",\"\",N274*R274*(1+S274)*(1+T274)*P274),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V274-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V274<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V274-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V274-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z274*X274,0)","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,{"$f":"IF(I275=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I275,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I275,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V275<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V275-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V275-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I276=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I276,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I276,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V276<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V276-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V276-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG276:CJ276)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM276:DP276)=AA276,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I277=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I277,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I277,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V277<YEAR,1,IF('General Input Sheet'!$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(AI277=\"y\",BN$16,IF(AND(AI277>0,AI277<=1),AI277*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD277=\"\",\"\",(CD277/$CK277)*$AA277)","v":""},"","","","","","",""]
[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$10=\"Location\",VLOOKUP(I278,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V278<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I279,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V279<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V279-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V279-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX279=\"y\",CC$16,IF(AND(AX279>0,AX279<=1),AX279*CC$16,\"\"))","v":""},"","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I280=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I280,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I280,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V280<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I281,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V281<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I282,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V282<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I283,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V283<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V283-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V283-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I284=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I284,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I284,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V284<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V284-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V284-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I285=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I285,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I285,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V285<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V285-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V285-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BO285=\"\",\"\",(BO285/$CK285)*$AA285)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I286,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V286<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V286-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V286-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG286=\"\",\"\",(BG286/$CK286)*$AA286)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I287,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V287<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I288,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V288<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I289,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V289<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I290,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V290<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I291,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V291<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I292,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V292<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I293,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V293<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V293-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V293-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I294=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I294,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I294,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V294<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V294-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V294-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I295=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I295,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I295,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V295<YEAR,1,IF('General Input Sheet'!$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(AR295=\"y\",BW$16,IF(AND(AR295>0,AR295<=1),AR295*BW$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I296=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I296,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I296,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V296<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V296-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V296-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AK296=\"y\",BP$16,IF(AND(AK296>0,AK296<=1),AK296*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I297=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I297,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I297,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V297<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V297-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V297-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB297=\"y\",BG$16,IF(AND(AB297>0,AB297<=1),AB297*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I298=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I298,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I298,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V298<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I299,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V299<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I300,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V300<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I301,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V301<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I302,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V302<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I303,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V303<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I304,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V304<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I305,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V305<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I306,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V306<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I307,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V307<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I308,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V308<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I309,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V309<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I310,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V310<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I311,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V311<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I312,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V312<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I313,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V313<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I314,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V314<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I315,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V315<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V315-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V315-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I316=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I316,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I316,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V316<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V316-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V316-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I317=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I317,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I317,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V317<YEAR,1,IF('General Input Sheet'!$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(BN317=\"\",\"\",(BN317/$CK317)*$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$10=\"Location\",VLOOKUP(I318,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V318<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V318-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V318-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG318=\"\",\"\",(BG318/$CK318)*$AA318)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I319,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V319<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V319-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V319-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG319=\"\",\"\",(CG319/$CK319)*$AA319)","v":""},"","","",""]
[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$10=\"Location\",VLOOKUP(I320,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V320<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I321,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V321<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I322,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V322<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I323,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V323<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V323-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V323-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I324=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I324,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I324,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V324<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V324-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V324-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I325=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I325,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I325,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V325<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V325-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V325-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AE325=\"y\",BJ$16,IF(AND(AE325>0,AE325<=1),AE325*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BX325=\"\",\"\",(BX325/$CK325)*$AA325)","v":""},"","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I326,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V326<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V326-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V326-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB326=\"y\",BG$16,IF(AND(AB326>0,AB326<=1),AB326*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I327=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I327,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I327,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V327<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I328,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V328<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I329,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V329<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V329-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V329-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I330=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I330,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I330,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V330<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V330-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V330-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I331=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I331,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I331,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V331<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V331-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V331-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BT331=\"\",\"\",(BT331/$CK331)*$AA331)","v":""},"","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I332,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V332<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V332-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V332-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AN332=\"y\",BS$16,IF(AND(AN332>0,AN332<=1),AN332*BS$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I333=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I333,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I333,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V333<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I334,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V334<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I335,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O335,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V335-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V335<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V335-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V335-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I336=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I336,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I336,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O336,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V336-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V336<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V336-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V336-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I337=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I337,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I337,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IFERROR(VLOOKUP($G337,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O337,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q337=\"\",1,VLOOKUP(Q337,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V337=\"\",\"\",IF(V337<=YEAR+5,0.075,IF(AND(V337>YEAR+5,V337<=YEAR+10),0.15,IF(AND(V337>YEAR+10,V337<=YEAR+20),0.2,IF(V337>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V337-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V337<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V337-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V337-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U337*W337*(1-Y337)+L337*(1+Landind)^(V337-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(AU337=\"y\",BZ$16,IF(AND(AU337>0,AU337<=1),AU337*BZ$16,\"\"))","v":""},"","","","","","","","",{"$f":"IF(BD337=\"y\",CI$16,IF(AND(BD337>0,BD337<=1),BD337*CI$16,\"\"))","v":""},"",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I338=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I338,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I338,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(K338=\"\",0,K338*10000*J338)","v":0},0,{"$f":"M338*H338","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O338,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N338=\"\",\"\",N338*R338*(1+S338)*(1+T338)*P338),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V338-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V338<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V338-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V338-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z338*X338,0)","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,{"$f":"IF(I339=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I339,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I339,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V339<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I340,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V340<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V340-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V340-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG340:CJ340)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM340:DP340)=AA340,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I341=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I341,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I341,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V341<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I342,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V342<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I343,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V343<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I344,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V344<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I345,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V345<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I346,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V346<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I347,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V347<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I348,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V348<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I349,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V349<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I350,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V350<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I351,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V351<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V351-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V351-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I352=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I352,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I352,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V352<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V352-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V352-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I353=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I353,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I353,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V353<YEAR,1,IF('General Input Sheet'!$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(CA353=\"\",\"\",(CA353/$CK353)*$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$10=\"Location\",VLOOKUP(I354,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V354<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V354-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V354-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BJ354=\"\",\"\",(BJ354/$CK354)*$AA354)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I355,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V355<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V355-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V355-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG355=\"\",\"\",(BG355/$CK355)*$AA355)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I356,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V356<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I357,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V357<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I358,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V358<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I359,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V359<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I360,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V360<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I361,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V361<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I362,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V362<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I363,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V363<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I364,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V364<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I365,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V365<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I366,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V366<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V366-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V366-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I367=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I367,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I367,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V367<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V367-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V367-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I368=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I368,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I368,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V368<YEAR,1,IF('General Input Sheet'!$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(AQ368=\"y\",BV$16,IF(AND(AQ368>0,AQ368<=1),AQ368*BV$16,\"\"))","v":""},"","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I369=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I369,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I369,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V369<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V369-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V369-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AK369=\"y\",BP$16,IF(AND(AK369>0,AK369<=1),AK369*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I370=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I370,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I370,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V370<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V370-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V370-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB370=\"y\",BG$16,IF(AND(AB370>0,AB370<=1),AB370*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I371=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I371,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I371,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V371<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I372,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V372<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I373,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V373<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I374,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V374<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I375,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V375<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V375-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V375-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I376=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I376,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I376,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V376<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I377,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V377<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V377-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V377-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BV377=\"\",\"\",(BV377/$CK377)*$AA377)","v":""},"","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(I378,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V378<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I379,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V379<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I380,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V380<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I381,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V381<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I382,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V382<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I383,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V383<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I384,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V384<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I385,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V385<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V385-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V385-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I386=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I386,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I386,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V386<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V386-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V386-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I387=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I387,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I387,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V387<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V387-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V387-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY387=\"y\",CD$16,IF(AND(AY387>0,AY387<=1),AY387*CD$16,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I388=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I388,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I388,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V388<YEAR,1,IF('General Input Sheet'!$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(BM388=\"\",\"\",(BM388/$CK388)*$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$10=\"Location\",VLOOKUP(I389,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V389<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I390,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V390<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V390-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V390-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF390=\"\",\"\",(CF390/$CK390)*$AA390)","v":""},"","","","",""]
[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$10=\"Location\",VLOOKUP(I391,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V391<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I392,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V392<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I393,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V393<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I394,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V394<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I395,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V395<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(I396,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V396<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V396-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V396-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I397=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I397,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I397,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V397<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V397-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V397-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I398=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I398,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I398,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(V398<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V398-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V398-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AE398=\"y\",BJ$16,IF(AND(AE398>0,AE398<=1),AE398*BJ$16,\"\"))","v":""},"","","","","","",{"$f":"IF(AL398=\"y\",BQ$16,IF(AND(AL398>0,AL398<=1),AL398*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I399=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I399,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I399,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O399,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V399-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V399<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V399-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V399-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB399=\"y\",BG$16,IF(AND(AB399>0,AB399<=1),AB399*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I400=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I400,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I400,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O400,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V400-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V400<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V400-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V400-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I401=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I401,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I401,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O401,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q401=\"\",1,VLOOKUP(Q401,PArksitecond,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V401-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V401<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V401-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V401-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U401*W401*(1-Y401)+L401*(1+Landind)^(V401-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,{"$f":"IF(I402=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I402,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I402,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(K402=\"\",0,K402*10000*J402)","v":0},0,{"$f":"M402*H402","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O402,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N402=\"\",\"\",N402*R402*(1+S402)*(1+T402)*P402),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V402-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V402<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V402-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V402-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z402*X402,0)","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,{"$f":"IF(I403=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(I403,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(I403,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O403,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V403-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(V403<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V403-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V403-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B18,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":"Chillagoe"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B19,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":"Dimbulah"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B20,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":"Kuranda"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B21,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":"Mareeba"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B22,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B23,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B24,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B25,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B26,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B27,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":0}]
[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":15,"n_rows":438,"n_cols":122,"rows_kept":438,"cut":false,"hidden":false,"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,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Stormwater"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Refer to Supporting Report  - Stormwater"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O17:O35)","v":11070000}]
[]
[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":"CHILLAGOE"},{"$f":"'Catchment Demand - Stormwater'!$C9","v":"DIMBULAH"},{"$f":"'Catchment Demand - Stormwater'!$C10","v":"KURANDA"},{"$f":"'Catchment Demand - Stormwater'!$C11","v":"MAREEBA"},{"$f":"'Catchment Demand - Stormwater'!$C12","v":0},{"$f":"'Catchment Demand - Stormwater'!$C13","v":0},{"$f":"'Catchment Demand - Stormwater'!$C14","v":0},{"$f":"'Catchment Demand - Stormwater'!$C15","v":0},{"$f":"'Catchment Demand - Stormwater'!$C16","v":0},{"$f":"'Catchment Demand - Stormwater'!$C17","v":0},{"$f":"'Catchment Demand - Stormwater'!$C18","v":0},{"$f":"'Catchment Demand - Stormwater'!$C19","v":0},{"$f":"'Catchment Demand - Stormwater'!$C20","v":0},{"$f":"'Catchment Demand - Stormwater'!$C21","v":0},{"$f":"'Catchment Demand - Stormwater'!$C22","v":0},{"$f":"'Catchment Demand - Stormwater'!$C23","v":0},{"$f":"'Catchment Demand - Stormwater'!$C24","v":0},{"$f":"'Catchment Demand - Stormwater'!$C25","v":0},{"$f":"'Catchment Demand - Stormwater'!$C26","v":0},{"$f":"'Catchment Demand - Stormwater'!$C27","v":0},{"$f":"'Catchment Demand - Stormwater'!$C28","v":0},{"$f":"'Catchment Demand - Stormwater'!$C29","v":0},{"$f":"'Catchment Demand - Stormwater'!$C30","v":0},{"$f":"'Catchment Demand - Stormwater'!$C31","v":0},{"$f":"'Catchment Demand - Stormwater'!$C32","v":0},{"$f":"'Catchment Demand - Stormwater'!$C33","v":0},{"$f":"'Catchment Demand - Stormwater'!$C34","v":0},{"$f":"'Catchment Demand - Stormwater'!$C35","v":0},{"$f":"'Catchment Demand - Stormwater'!$C36","v":0},{"$f":"'Catchment Demand - Stormwater'!$C37","v":0},null,{"$f":"AC13","v":"CHILLAGOE"},{"$f":"AD13","v":"DIMBULAH"},"KURANDA","MAREEBA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"AC13","v":"CHILLAGOE"},{"$f":"AD13","v":"DIMBULAH"},"KURANDA","MAREEBA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"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 ",{"$f":"IFERROR(VLOOKUP(AC13,stormcatch,5,FALSE),\"\")","v":8.58},{"$f":"IFERROR(VLOOKUP(AD13,stormcatch,5,FALSE),\"\")","v":17.170000000000002},{"$f":"IFERROR(VLOOKUP(AE13,stormcatch,5,FALSE),\"\")","v":73.89},{"$f":"IFERROR(VLOOKUP(AF13,stormcatch,5,FALSE),\"\")","v":411.12},{"$f":"IFERROR(VLOOKUP(AG13,stormcatch,6,FALSE),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"AC16","v":8.58},{"$f":"AD16","v":17.170000000000002},73.89,411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CN17:CN403)","v":201659.99648607345},0,0,7533510.1224807482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SW-01",null,null,"Vaughan Street, Mareeba. Drainage Improvement. ",null,null,null,null,null,{"$f":"IF(J17=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J17,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J17,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(L17=\"\",0,L17*10000*K17)","v":0},{"$f":"IF(G17=SWTYPE1,VLOOKUP(I17,SWUnitrates1,2,FALSE),IF(G17=SWTYPE2,VLOOKUP(I17,SWUnitrates2,2,FALSE),0))","v":0},220000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P17,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R17=\"\",1,VLOOKUP(R17,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W17=\"\",\"\",IF(W17<=YEAR+5,0.075,IF(AND(W17>YEAR+5,W17<=YEAR+10),0.15,IF(AND(W17>YEAR+10,W17<=YEAR+20),0.2,IF(W17>YEAR+20,0.25,\"\")))))","v":0.2},null,{"$f":"IFERROR(IF(O17=\"\",\"\",O17*S17*(1+T17)*(1+U17)*Q17),\"\")","v":264000},2027,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W17-YEAR)","v":1.5394540563150783},{"$f":"IF(W17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.45134318911764126},0,{"$f":"IFERROR((V17*X17*(1-Z17)+(M17*((1+Landind)^(W17-YEAR)))),0)","v":406415.87086718064},{"$f":"IFERROR(AA17*Y17,0)","v":183433.03526521678},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC17=\"y\",BH$16,IF(AND(AC17>0,AC17<=1),AC17*BH$16,\"\"))","v":""},{"$f":"IF(AD17=\"y\",BI$16,IF(AND(AD17>0,AD17<=1),AD17*BI$16,\"\"))","v":""},{"$f":"IF(AE17=\"y\",BJ$16,IF(AND(AE17>0,AE17<=1),AE17*BJ$16,\"\"))","v":""},411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH17:CK17)","v":411.12},null,{"$f":"IF(BH17=\"\",\"\",(BH17/$CL17)*$AB17)","v":""},"","",183433.03526521678,"","","","","","","","","","","","",{"$f":"IF(BX17=\"\",\"\",(BX17/$CL17)*$AB17)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CN17:DQ17)=AB17,\"\",\"ERROR\")","v":""}]
[null,null,"SW-04",null,null,"Atherton Street, Mareeba. Drainage Improvement. ",null,null,null,null,null,null,null,null,500000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P18,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,{"$f":"IFERROR(IF(O18=\"\",\"\",O18*S18*(1+T18)*(1+U18)*Q18),\"\")","v":575000},2025,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W18-YEAR)","v":1.4233118124214852},{"$f":"IF(W18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.52158347292407414},0.5,409202.14607117698,{"$f":"IFERROR(AA18*Y18,0)","v":213433.07647578878},null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC18=\"y\",BH$16,IF(AND(AC18>0,AC18<=1),AC18*BH$16,\"\"))","v":""},{"$f":"IF(AD18=\"y\",BI$16,IF(AND(AD18>0,AD18<=1),AD18*BI$16,\"\"))","v":""},{"$f":"IF(AE18=\"y\",BJ$16,IF(AND(AE18>0,AE18<=1),AE18*BJ$16,\"\"))","v":""},{"$f":"IF(AF18=\"y\",BK$16,IF(AND(AF18>0,AF18<=1),AF18*BK$16,\"\"))","v":411.12},{"$f":"IF(AG18=\"y\",BL$16,IF(AND(AG18>0,AG18<=1),AG18*BL$16,\"\"))","v":""},{"$f":"IF(AH18=\"y\",BM$16,IF(AND(AH18>0,AH18<=1),AH18*BM$16,\"\"))","v":""},{"$f":"IF(AI18=\"y\",BN$16,IF(AND(AI18>0,AI18<=1),AI18*BN$16,\"\"))","v":""},{"$f":"IF(AJ18=\"y\",BO$16,IF(AND(AJ18>0,AJ18<=1),AJ18*BO$16,\"\"))","v":""},{"$f":"IF(AK18=\"y\",BP$16,IF(AND(AK18>0,AK18<=1),AK18*BP$16,\"\"))","v":""},{"$f":"IF(AL18=\"y\",BQ$16,IF(AND(AL18>0,AL18<=1),AL18*BQ$16,\"\"))","v":""},{"$f":"IF(AM18=\"y\",BR$16,IF(AND(AM18>0,AM18<=1),AM18*BR$16,\"\"))","v":""},{"$f":"IF(AN18=\"y\",BS$16,IF(AND(AN18>0,AN18<=1),AN18*BS$16,\"\"))","v":""},{"$f":"IF(AO18=\"y\",BT$16,IF(AND(AO18>0,AO18<=1),AO18*BT$16,\"\"))","v":""},{"$f":"IF(AP18=\"y\",BU$16,IF(AND(AP18>0,AP18<=1),AP18*BU$16,\"\"))","v":""},{"$f":"IF(AQ18=\"y\",BV$16,IF(AND(AQ18>0,AQ18<=1),AQ18*BV$16,\"\"))","v":""},{"$f":"IF(AR18=\"y\",BW$16,IF(AND(AR18>0,AR18<=1),AR18*BW$16,\"\"))","v":""},{"$f":"IF(AS18=\"y\",BX$16,IF(AND(AS18>0,AS18<=1),AS18*BX$16,\"\"))","v":""},{"$f":"IF(AT18=\"y\",BY$16,IF(AND(AT18>0,AT18<=1),AT18*BY$16,\"\"))","v":""},{"$f":"IF(AU18=\"y\",BZ$16,IF(AND(AU18>0,AU18<=1),AU18*BZ$16,\"\"))","v":""},{"$f":"IF(AV18=\"y\",CA$16,IF(AND(AV18>0,AV18<=1),AV18*CA$16,\"\"))","v":""},{"$f":"IF(AW18=\"y\",CB$16,IF(AND(AW18>0,AW18<=1),AW18*CB$16,\"\"))","v":""},{"$f":"IF(AX18=\"y\",CC$16,IF(AND(AX18>0,AX18<=1),AX18*CC$16,\"\"))","v":""},{"$f":"IF(AY18=\"y\",CD$16,IF(AND(AY18>0,AY18<=1),AY18*CD$16,\"\"))","v":""},{"$f":"IF(AZ18=\"y\",CE$16,IF(AND(AZ18>0,AZ18<=1),AZ18*CE$16,\"\"))","v":""},{"$f":"IF(BA18=\"y\",CF$16,IF(AND(BA18>0,BA18<=1),BA18*CF$16,\"\"))","v":""},{"$f":"IF(BB18=\"y\",CG$16,IF(AND(BB18>0,BB18<=1),BB18*CG$16,\"\"))","v":""},{"$f":"IF(BC18=\"y\",CH$16,IF(AND(BC18>0,BC18<=1),BC18*CH$16,\"\"))","v":""},{"$f":"IF(BD18=\"y\",CI$16,IF(AND(BD18>0,BD18<=1),BD18*CI$16,\"\"))","v":""},{"$f":"IF(BE18=\"y\",CJ$16,IF(AND(BE18>0,BE18<=1),BE18*CJ$16,\"\"))","v":""},{"$f":"IF(BF18=\"y\",CK$16,IF(AND(BF18>0,BF18<=1),BF18*CK$16,\"\"))","v":""},{"$f":"SUM(BH18:CK18)","v":411.12},null,"","","",213433.07647578878,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN18:DQ18)=AB18,\"\",\"ERROR\")","v":""}]
[null,null,"SW-05",null,null,"Tower Street, Chillagoe. Drainage improvement. ",null,null,null,null,null,{"$f":"IF(J19=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J19,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J19,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(L19=\"\",0,L19*10000*K19)","v":0},0,250000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P19,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,300000,2028,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W19-YEAR)","v":1.6010322185676817},{"$f":"IF(W19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41985412941175931},0,480309.6655703045,201659.99648607345,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.58,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH19:CK19)","v":8.58},null,201659.99648607345,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN19:DQ19)=AB19,\"\",\"ERROR\")","v":""}]
[null,null,"SW-06",null,null,"Tilse St, Mareeba",null,null,null,null,null,{"$f":"IF(J20=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J20,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J20,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,700000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P20,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,840000,2028,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W20-YEAR)","v":1.6010322185676817},{"$f":"IF(W20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41985412941175931},0,1344867.0635968526,564647.99016100564,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH20:CK20)","v":411.12},null,"","","",564647.99016100564,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN20:DQ20)=AB20,\"\",\"ERROR\")","v":""}]
[null,null,"SW-07",null,null,"Ray Rd, Mareeba",null,null,null,null,null,{"$f":"IF(J21=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J21,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J21,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,1500000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P21,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,1724999.9999999998,2026,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W21-YEAR)","v":1.4802442849183446},{"$f":"IF(W21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48519392830146441},0,2553421.3914841441,1238904.5555431833,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",1238904.5555431833,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SW-08",null,null,"CBD drainage, Mareeba",null,null,null,null,null,{"$f":"IF(J22=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J22,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J22,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,2500000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P22,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,2875000,2025,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W22-YEAR)","v":1.4233118124214852},{"$f":"IF(W22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.52158347292407414},0,4092021.4607117698,2134330.7647578875,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",2134330.7647578875,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SW-09",null,null,"Hoolahan Dr (Emerald End Rd), Mareeba",null,null,null,null,null,{"$f":"IF(J23=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J23,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J23,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,250000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P23,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,287500,2023,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W23-YEAR)","v":1.3159317792358403},{"$f":"IF(W23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.60275490089788319},0,378330.38653030409,228040.49463973127,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",228040.49463973127,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SW-10",null,null,"Amaroo drainage, Mareeba",null,null,null,null,null,{"$f":"IF(J24=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J24,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J24,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,600000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P24,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,645000,2020,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W24-YEAR)","v":1.1698585600000002},{"$f":"IF(W24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.7488005297763749},0,754558.77120000019,565014.00762197061,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",565014.00762197061,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SW-11",null,null,"Sunset Park Drainage, Mareeba",null,null,null,null,null,{"$f":"IF(J25=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J25,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J25,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,250000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P25,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,287500,2022,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W25-YEAR)","v":1.2653190184960004},{"$f":"IF(W25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.64796151846522443},0,363779.21781760012,235714.9343631838,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",235714.9343631838,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SW-12",null,null,"Mareeba Industrial Precinct drainage, Mareeba",null,null,null,null,null,{"$f":"IF(J26=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J26,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J26,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,600000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P26,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,720000,2028,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W26-YEAR)","v":1.6010322185676817},{"$f":"IF(W26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41985412941175931},0,1152743.1973687308,483983.9915665763,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",483983.9915665763,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SW-13",null,null,"Ceola Estate drainage, Mareeba",null,null,null,null,null,{"$f":"IF(J27=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J27,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J27,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,600000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P27,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,690000,2024,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W27-YEAR)","v":1.3685690504052741},{"$f":"IF(W27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.56070223339337966},0.5,472156.32238981954,264739.10447477642,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",264739.10447477642,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SW-14",null,null,"McIver Rd, Mareeba",null,null,null,null,null,{"$f":"IF(J28=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J28,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J28,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,500000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P28,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,575000,2026,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W28-YEAR)","v":1.4802442849183446},{"$f":"IF(W28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48519392830146441},0.5,425570.23191402404,206484.09259053055,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",206484.09259053055,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SW-15",null,null,"Marinelli drainage, Mareeba",null,null,null,null,null,{"$f":"IF(J29=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J29,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J29,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,500000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P29,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,600000,2028,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W29-YEAR)","v":1.6010322185676817},{"$f":"IF(W29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41985412941175931},0.5,480309.6655703045,201659.99648607345,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",201659.99648607345,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SW-16",null,null,"Costin St (Basalt Gully) culvert ",null,null,null,null,null,{"$f":"IF(J30=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J30,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J30,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,400000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P30,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,480000,2028,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W30-YEAR)","v":1.6010322185676817},{"$f":"IF(W30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41985412941175931},0.5,384247.7324562436,161327.99718885878,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",161327.99718885878,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SW-17",null,null,"Reynolds St (Basalt Gully) culvert ",null,null,null,null,null,{"$f":"IF(J31=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J31,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J31,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,400000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P31,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,480000,2028,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W31-YEAR)","v":1.6010322185676817},{"$f":"IF(W31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41985412941175931},0,768495.46491248719,322655.99437771755,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",322655.99437771755,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SW-18",null,null,"Rankin St (Basalt Gully) culvert ",null,null,null,null,null,{"$f":"IF(J32=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J32,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J32,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,400000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P32,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,480000,2028,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W32-YEAR)","v":1.6010322185676817},{"$f":"IF(W32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41985412941175931},0.5,384247.7324562436,161327.99718885878,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",161327.99718885878,"","","","","","","","","","","",{"$f":"IF(BW32=\"\",\"\",(BW32/$CL32)*$AB32)","v":""},"","","","","","","","","","","","","","",""]
[null,null,"SW-19",null,null,"Keeble St (Basalt Gully) culvert",null,null,null,null,null,{"$f":"IF(J33=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J33,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J33,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,400000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P33,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,480000,2028,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W33-YEAR)","v":1.6010322185676817},{"$f":"IF(W33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.41985412941175931},0.5,384247.7324562436,161327.99718885878,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,{"$f":"IF(BH33=\"\",\"\",(BH33/$CL33)*$AB33)","v":""},"","",161327.99718885878,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SW-20",null,null,"Blacks Road drainage, Mareeba",null,null,null,null,null,{"$f":"IF(J34=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J34,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J34,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,500000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P34,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,575000,2026,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W34-YEAR)","v":1.4802442849183446},{"$f":"IF(W34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48519392830146441},0.5,425570.23191402404,206484.09259053055,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",411.12,"","","","","","","","","","","","","","","","","","","","","","","","","","",411.12,null,"","","",206484.09259053055,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J35=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J35,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J35,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,{"$f":"(N35*H35)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P35,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W35-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J36=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J36,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J36,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P36,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W36-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J37=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J37,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J37,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P37,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W37-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J38=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J38,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J38,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P38,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W38-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J39=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J39,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J39,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P39,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W39-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J40=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J40,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J40,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P40,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W40-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J41=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J41,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J41,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P41,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W41-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J42=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J42,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J42,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P42,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W42-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J43=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J43,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J43,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P43,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W43-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J44=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J44,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J44,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P44,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W44-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J45=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J45,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J45,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P45,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W45-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J46=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J46,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J46,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P46,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W46-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J47=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J47,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J47,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P47,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W47-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J48=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J48,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J48,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P48,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W48-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J49=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J49,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J49,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P49,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W49-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CK49=\"\",\"\",(CK49/$CL49)*$AB49)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J50=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J50,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J50,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P50,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W50-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH50=\"\",\"\",(BH50/$CL50)*$AB50)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BX50=\"\",\"\",(BX50/$CL50)*$AB50)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J51=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J51,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J51,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P51,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W51-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J52=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J52,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J52,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P52,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W52-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W52<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W52-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J53=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J53,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J53,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P53,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W53-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W53<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W53-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J54=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J54,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J54,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P54,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W54-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W54<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W54-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J55=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J55,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J55,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P55,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W55-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W55<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W55-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J56=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J56,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J56,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P56,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W56-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W56<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W56-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J57=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J57,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J57,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P57,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W57-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W57<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W57-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J58=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J58,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J58,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P58,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W58-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W58<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W58-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J59=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J59,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J59,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P59,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W59-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W59<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W59-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J60=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J60,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J60,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P60,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W60-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W60<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W60-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J61=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J61,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J61,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P61,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W61-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W61<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W61-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J62=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J62,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J62,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P62,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W62-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W62<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W62-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J63=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J63,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J63,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P63,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W63-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W63<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W63-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J64=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J64,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J64,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P64,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W64-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W64<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W64-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J65=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J65,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J65,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P65,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W65-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BW65=\"\",\"\",(BW65/$CL65)*$AB65)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J66=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J66,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J66,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P66,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W66-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH66=\"\",\"\",(BH66/$CL66)*$AB66)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J67=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J67,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J67,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P67,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W67-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J68=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J68,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J68,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P68,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W68-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W68<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W68-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J69=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J69,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J69,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P69,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W69-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF69=\"\",\"\",(CF69/$CL69)*$AB69)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J70=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J70,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J70,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P70,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W70-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W70<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W70-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J71=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J71,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J71,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P71,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W71-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W71<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W71-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J72=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J72,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J72,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P72,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W72-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W72<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W72-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J73=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J73,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J73,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P73,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W73-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J74=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J74,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J74,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P74,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W74-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W74<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W74-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J75=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J75,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J75,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P75,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W75-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W75<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W75-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J76=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J76,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J76,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P76,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W76-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W76<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W76-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W76-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J77=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J77,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J77,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P77,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W77-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W77<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W77-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W77-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J78=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J78,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J78,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P78,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W78-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W78<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W78-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W78-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J79=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J79,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J79,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P79,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W79-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W79<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W79-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W79-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J80=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J80,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J80,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P80,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W80-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W80<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W80-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W80-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J81=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J81,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J81,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IF(G81=SWTYPE1,VLOOKUP(I81,SWUnitrates1,2,FALSE),IF(G81=SWTYPE2,VLOOKUP(I81,SWUnitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P81,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R81=\"\",1,VLOOKUP(R81,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W81=\"\",\"\",IF(W81<=YEAR+5,0.075,IF(AND(W81>YEAR+5,W81<=YEAR+10),0.15,IF(AND(W81>YEAR+10,W81<=YEAR+20),0.2,IF(W81>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W81-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W81<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W81-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W81-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V81*X81*(1-Z81)+(M81*((1+Landind)^(W81-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,{"$f":"IF(J82=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J82,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J82,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,{"$f":"(N82*H82)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P82,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O82=\"\",\"\",O82*S82*(1+T82)*(1+U82)*Q82),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W82-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W82<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W82-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AA82*Y82,0)","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(AC82=\"y\",BH$16,IF(AND(AC82>0,AC82<=1),AC82*BH$16,\"\"))","v":""},{"$f":"IF(AD82=\"y\",BI$16,IF(AND(AD82>0,AD82<=1),AD82*BI$16,\"\"))","v":""},{"$f":"IF(AE82=\"y\",BJ$16,IF(AND(AE82>0,AE82<=1),AE82*BJ$16,\"\"))","v":""},{"$f":"IF(AF82=\"y\",BK$16,IF(AND(AF82>0,AF82<=1),AF82*BK$16,\"\"))","v":""},{"$f":"IF(AG82=\"y\",BL$16,IF(AND(AG82>0,AG82<=1),AG82*BL$16,\"\"))","v":""},{"$f":"IF(AH82=\"y\",BM$16,IF(AND(AH82>0,AH82<=1),AH82*BM$16,\"\"))","v":""},{"$f":"IF(AI82=\"y\",BN$16,IF(AND(AI82>0,AI82<=1),AI82*BN$16,\"\"))","v":""},{"$f":"IF(AJ82=\"y\",BO$16,IF(AND(AJ82>0,AJ82<=1),AJ82*BO$16,\"\"))","v":""},{"$f":"IF(AK82=\"y\",BP$16,IF(AND(AK82>0,AK82<=1),AK82*BP$16,\"\"))","v":""},{"$f":"IF(AL82=\"y\",BQ$16,IF(AND(AL82>0,AL82<=1),AL82*BQ$16,\"\"))","v":""},{"$f":"IF(AM82=\"y\",BR$16,IF(AND(AM82>0,AM82<=1),AM82*BR$16,\"\"))","v":""},{"$f":"IF(AN82=\"y\",BS$16,IF(AND(AN82>0,AN82<=1),AN82*BS$16,\"\"))","v":""},{"$f":"IF(AO82=\"y\",BT$16,IF(AND(AO82>0,AO82<=1),AO82*BT$16,\"\"))","v":""},{"$f":"IF(AP82=\"y\",BU$16,IF(AND(AP82>0,AP82<=1),AP82*BU$16,\"\"))","v":""},{"$f":"IF(AQ82=\"y\",BV$16,IF(AND(AQ82>0,AQ82<=1),AQ82*BV$16,\"\"))","v":""},{"$f":"IF(AR82=\"y\",BW$16,IF(AND(AR82>0,AR82<=1),AR82*BW$16,\"\"))","v":""},{"$f":"IF(AS82=\"y\",BX$16,IF(AND(AS82>0,AS82<=1),AS82*BX$16,\"\"))","v":""},{"$f":"IF(AT82=\"y\",BY$16,IF(AND(AT82>0,AT82<=1),AT82*BY$16,\"\"))","v":""},{"$f":"IF(AU82=\"y\",BZ$16,IF(AND(AU82>0,AU82<=1),AU82*BZ$16,\"\"))","v":""},{"$f":"IF(AV82=\"y\",CA$16,IF(AND(AV82>0,AV82<=1),AV82*CA$16,\"\"))","v":""},{"$f":"IF(AW82=\"y\",CB$16,IF(AND(AW82>0,AW82<=1),AW82*CB$16,\"\"))","v":""},{"$f":"IF(AX82=\"y\",CC$16,IF(AND(AX82>0,AX82<=1),AX82*CC$16,\"\"))","v":""},{"$f":"IF(AY82=\"y\",CD$16,IF(AND(AY82>0,AY82<=1),AY82*CD$16,\"\"))","v":""},{"$f":"IF(AZ82=\"y\",CE$16,IF(AND(AZ82>0,AZ82<=1),AZ82*CE$16,\"\"))","v":""},{"$f":"IF(BA82=\"y\",CF$16,IF(AND(BA82>0,BA82<=1),BA82*CF$16,\"\"))","v":""},{"$f":"IF(BB82=\"y\",CG$16,IF(AND(BB82>0,BB82<=1),BB82*CG$16,\"\"))","v":""},{"$f":"IF(BC82=\"y\",CH$16,IF(AND(BC82>0,BC82<=1),BC82*CH$16,\"\"))","v":""},{"$f":"IF(BD82=\"y\",CI$16,IF(AND(BD82>0,BD82<=1),BD82*CI$16,\"\"))","v":""},{"$f":"IF(BE82=\"y\",CJ$16,IF(AND(BE82>0,BE82<=1),BE82*CJ$16,\"\"))","v":""},{"$f":"IF(BF82=\"y\",CK$16,IF(AND(BF82>0,BF82<=1),BF82*CK$16,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J83=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J83,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J83,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(L83=\"\",0,L83*10000*K83)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P83,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W83-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W83<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W83-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W83-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH83=\"\",\"\",(BH83/$CL83)*$AB83)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J84=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J84,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J84,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P84,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W84-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W84<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W84-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W84-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH84:CK84)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN84:DQ84)=AB84,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J85=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J85,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J85,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P85,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W85-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W85<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W85-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W85-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J86=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J86,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J86,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P86,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W86-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W86<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W86-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W86-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J87=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J87,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J87,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P87,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W87-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W87<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W87-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W87-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J88=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J88,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J88,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P88,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W88-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W88<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W88-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W88-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J89=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J89,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J89,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P89,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W89-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W89<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W89-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W89-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J90=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J90,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J90,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P90,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W90-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W90<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W90-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W90-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J91=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J91,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J91,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P91,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W91-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W91<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W91-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W91-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J92=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J92,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J92,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P92,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W92-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W92<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W92-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W92-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J93=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J93,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J93,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P93,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W93-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W93<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W93-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W93-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J94=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J94,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J94,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P94,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W94-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W94<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W94-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W94-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J95=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J95,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J95,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P95,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W95-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W95<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W95-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W95-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J96=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J96,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J96,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P96,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W96-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W96<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W96-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W96-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J97=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J97,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J97,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P97,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W97-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W97<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W97-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W97-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD97=\"\",\"\",(CD97/$CL97)*$AB97)","v":""},"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J98=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J98,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J98,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P98,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W98-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W98<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W98-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W98-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BX98=\"\",\"\",(BX98/$CL98)*$AB98)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J99=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J99,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J99,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P99,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W99-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W99<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W99-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W99-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","",{"$f":"IF(BV99=\"\",\"\",(BV99/$CL99)*$AB99)","v":""},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J100=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J100,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J100,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P100,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W100-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W100<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W100-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W100-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH100=\"\",\"\",(BH100/$CL100)*$AB100)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J101,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P101,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W101-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W101<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W101-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W101-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J102=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J102,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J102,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P102,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W102-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W102<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W102-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W102-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J103=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J103,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J103,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P103,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W103-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W103<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J104,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P104,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W104-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W104<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J105,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P105,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W105-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W105<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W105-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W105-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J106=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J106,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J106,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W106<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J107,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W107<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J108,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W108<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J109,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W109<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J110,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W110<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J111,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W111<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J112,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W112<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J113,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W113<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J114,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W114<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J115,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W115<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J116,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W116<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W116-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W116-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J117=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J117,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J117,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W117<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J118,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W118<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W118-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W118-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK118=\"\",\"\",(BK118/$CL118)*$AB118)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CK118=\"\",\"\",(CK118/$CL118)*$AB118)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J119=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J119,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J119,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W119<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W119-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W119-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH119=\"\",\"\",(BH119/$CL119)*$AB119)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J120,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W120<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J121,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W121<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J122,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W122<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J123,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W123<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J124,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W124<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J125,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W125<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J126,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W126<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J127,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W127<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J128,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W128<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J129,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W129<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J130,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W130<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J131,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W131<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J132,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W132<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J133,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W133<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J134,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W134<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J135,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W135<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J136,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W136<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J137,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W137<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J138,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W138<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J139,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W139<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J140,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W140<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W140-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W140-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BX140=\"\",\"\",(BX140/$CL140)*$AB140)","v":""},"","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J141,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W141<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J142,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W142<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J143,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P143,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W143-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W143<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W143-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W143-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J144=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J144,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J144,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P144,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W144-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W144<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W144-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W144-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J145=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J145,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J145,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IF(G145=SWTYPE1,VLOOKUP(I145,SWUnitrates1,2,FALSE),IF(G145=SWTYPE2,VLOOKUP(I145,SWUnitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P145,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R145=\"\",1,VLOOKUP(R145,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W145=\"\",\"\",IF(W145<=YEAR+5,0.075,IF(AND(W145>YEAR+5,W145<=YEAR+10),0.15,IF(AND(W145>YEAR+10,W145<=YEAR+20),0.2,IF(W145>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W145-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W145<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W145-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W145-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V145*X145*(1-Z145)+(M145*((1+Landind)^(W145-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,{"$f":"IF(J146=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J146,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J146,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,{"$f":"(N146*H146)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P146,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O146=\"\",\"\",O146*S146*(1+T146)*(1+U146)*Q146),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W146-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W146<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W146-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W146-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AA146*Y146,0)","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(AC146=\"y\",BH$16,IF(AND(AC146>0,AC146<=1),AC146*BH$16,\"\"))","v":""},{"$f":"IF(AD146=\"y\",BI$16,IF(AND(AD146>0,AD146<=1),AD146*BI$16,\"\"))","v":""},{"$f":"IF(AE146=\"y\",BJ$16,IF(AND(AE146>0,AE146<=1),AE146*BJ$16,\"\"))","v":""},{"$f":"IF(AF146=\"y\",BK$16,IF(AND(AF146>0,AF146<=1),AF146*BK$16,\"\"))","v":""},{"$f":"IF(AG146=\"y\",BL$16,IF(AND(AG146>0,AG146<=1),AG146*BL$16,\"\"))","v":""},{"$f":"IF(AH146=\"y\",BM$16,IF(AND(AH146>0,AH146<=1),AH146*BM$16,\"\"))","v":""},{"$f":"IF(AI146=\"y\",BN$16,IF(AND(AI146>0,AI146<=1),AI146*BN$16,\"\"))","v":""},{"$f":"IF(AJ146=\"y\",BO$16,IF(AND(AJ146>0,AJ146<=1),AJ146*BO$16,\"\"))","v":""},{"$f":"IF(AK146=\"y\",BP$16,IF(AND(AK146>0,AK146<=1),AK146*BP$16,\"\"))","v":""},{"$f":"IF(AL146=\"y\",BQ$16,IF(AND(AL146>0,AL146<=1),AL146*BQ$16,\"\"))","v":""},{"$f":"IF(AM146=\"y\",BR$16,IF(AND(AM146>0,AM146<=1),AM146*BR$16,\"\"))","v":""},{"$f":"IF(AN146=\"y\",BS$16,IF(AND(AN146>0,AN146<=1),AN146*BS$16,\"\"))","v":""},{"$f":"IF(AO146=\"y\",BT$16,IF(AND(AO146>0,AO146<=1),AO146*BT$16,\"\"))","v":""},{"$f":"IF(AP146=\"y\",BU$16,IF(AND(AP146>0,AP146<=1),AP146*BU$16,\"\"))","v":""},{"$f":"IF(AQ146=\"y\",BV$16,IF(AND(AQ146>0,AQ146<=1),AQ146*BV$16,\"\"))","v":""},{"$f":"IF(AR146=\"y\",BW$16,IF(AND(AR146>0,AR146<=1),AR146*BW$16,\"\"))","v":""},{"$f":"IF(AS146=\"y\",BX$16,IF(AND(AS146>0,AS146<=1),AS146*BX$16,\"\"))","v":""},{"$f":"IF(AT146=\"y\",BY$16,IF(AND(AT146>0,AT146<=1),AT146*BY$16,\"\"))","v":""},{"$f":"IF(AU146=\"y\",BZ$16,IF(AND(AU146>0,AU146<=1),AU146*BZ$16,\"\"))","v":""},{"$f":"IF(AV146=\"y\",CA$16,IF(AND(AV146>0,AV146<=1),AV146*CA$16,\"\"))","v":""},{"$f":"IF(AW146=\"y\",CB$16,IF(AND(AW146>0,AW146<=1),AW146*CB$16,\"\"))","v":""},{"$f":"IF(AX146=\"y\",CC$16,IF(AND(AX146>0,AX146<=1),AX146*CC$16,\"\"))","v":""},{"$f":"IF(AY146=\"y\",CD$16,IF(AND(AY146>0,AY146<=1),AY146*CD$16,\"\"))","v":""},{"$f":"IF(AZ146=\"y\",CE$16,IF(AND(AZ146>0,AZ146<=1),AZ146*CE$16,\"\"))","v":""},{"$f":"IF(BA146=\"y\",CF$16,IF(AND(BA146>0,BA146<=1),BA146*CF$16,\"\"))","v":""},{"$f":"IF(BB146=\"y\",CG$16,IF(AND(BB146>0,BB146<=1),BB146*CG$16,\"\"))","v":""},{"$f":"IF(BC146=\"y\",CH$16,IF(AND(BC146>0,BC146<=1),BC146*CH$16,\"\"))","v":""},{"$f":"IF(BD146=\"y\",CI$16,IF(AND(BD146>0,BD146<=1),BD146*CI$16,\"\"))","v":""},{"$f":"IF(BE146=\"y\",CJ$16,IF(AND(BE146>0,BE146<=1),BE146*CJ$16,\"\"))","v":""},{"$f":"IF(BF146=\"y\",CK$16,IF(AND(BF146>0,BF146<=1),BF146*CK$16,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J147=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J147,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J147,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(L147=\"\",0,L147*10000*K147)","v":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":4.5791827245262686E-35},{"$f":"IF(W147<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J148,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W148<YEAR,1,IF('General Input Sheet'!$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":"SUM(BH148:CK148)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN148:DQ148)=AB148,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J149=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J149,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J149,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W149<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J150,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W150<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W150-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W150-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J151=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J151,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J151,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W151<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J152,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W152<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W152-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W152-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BU152=\"\",\"\",(BU152/$CL152)*$AB152)","v":""},"","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J153,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W153<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W153-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W153-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH153=\"\",\"\",(BH153/$CL153)*$AB153)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J154,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W154<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J155,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W155<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J156,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W156<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J157,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W157<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J158,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W158<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J159,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W159<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W159-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W159-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF159=\"\",\"\",(CF159/$CL159)*$AB159)","v":""},"","","","","",""]
[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$10=\"Location\",VLOOKUP(J160,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W160<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J161,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W161<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J162,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W162<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J163,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W163<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J164,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W164<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J165,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W165<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J166,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W166<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J167,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W167<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J168,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W168<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J169,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W169<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J170,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W170<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W170-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W170-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J171=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J171,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J171,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W171<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J172,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W172<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W172-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W172-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BP172=\"\",\"\",(BP172/$CL172)*$AB172)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J173,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W173<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W173-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W173-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH173=\"\",\"\",(BH173/$CL173)*$AB173)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J174,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W174<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J175,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W175<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J176,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W176<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J177,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W177<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J178,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W178<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J179,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W179<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J180,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W180<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J181,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W181<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J182,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W182<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J183,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W183<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J184,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W184<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J185,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W185<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J186,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W186<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J187,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W187<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J188,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W188<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J189,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W189<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J190,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W190<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J191,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W191<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J192,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W192<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J193,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W193<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J194,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W194<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W194-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W194-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BR194=\"\",\"\",(BR194/$CL194)*$AB194)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J195,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W195<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J196,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W196<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J197,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W197<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J198,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W198<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J199,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W199<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J200,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W200<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W200-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W200-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J201=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J201,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J201,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W201<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J202,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W202<YEAR,1,IF('General Input Sheet'!$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(BQ202=\"\",\"\",(BQ202/$CL202)*$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$10=\"Location\",VLOOKUP(J203,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W203<YEAR,1,IF('General Input Sheet'!$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(BH203=\"\",\"\",(BH203/$CL203)*$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$10=\"Location\",VLOOKUP(J204,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W204<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J205,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W205<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W205-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W205-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH205=\"\",\"\",(CH205/$CL205)*$AB205)","v":""},"","","",""]
[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$10=\"Location\",VLOOKUP(J206,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W206<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J207,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P207,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W207-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W207<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W207-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W207-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J208=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J208,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J208,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P208,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W208-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W208<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W208-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W208-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J209=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J209,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J209,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IF(G209=SWTYPE1,VLOOKUP(I209,SWUnitrates1,2,FALSE),IF(G209=SWTYPE2,VLOOKUP(I209,SWUnitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P209,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R209=\"\",1,VLOOKUP(R209,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W209=\"\",\"\",IF(W209<=YEAR+5,0.075,IF(AND(W209>YEAR+5,W209<=YEAR+10),0.15,IF(AND(W209>YEAR+10,W209<=YEAR+20),0.2,IF(W209>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W209-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W209<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W209-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W209-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V209*X209*(1-Z209)+(M209*((1+Landind)^(W209-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,{"$f":"IF(J210=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J210,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J210,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,{"$f":"(N210*H210)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P210,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O210=\"\",\"\",O210*S210*(1+T210)*(1+U210)*Q210),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W210-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W210<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W210-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W210-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AA210*Y210,0)","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(AC210=\"y\",BH$16,IF(AND(AC210>0,AC210<=1),AC210*BH$16,\"\"))","v":""},{"$f":"IF(AD210=\"y\",BI$16,IF(AND(AD210>0,AD210<=1),AD210*BI$16,\"\"))","v":""},{"$f":"IF(AE210=\"y\",BJ$16,IF(AND(AE210>0,AE210<=1),AE210*BJ$16,\"\"))","v":""},{"$f":"IF(AF210=\"y\",BK$16,IF(AND(AF210>0,AF210<=1),AF210*BK$16,\"\"))","v":""},{"$f":"IF(AG210=\"y\",BL$16,IF(AND(AG210>0,AG210<=1),AG210*BL$16,\"\"))","v":""},{"$f":"IF(AH210=\"y\",BM$16,IF(AND(AH210>0,AH210<=1),AH210*BM$16,\"\"))","v":""},{"$f":"IF(AI210=\"y\",BN$16,IF(AND(AI210>0,AI210<=1),AI210*BN$16,\"\"))","v":""},{"$f":"IF(AJ210=\"y\",BO$16,IF(AND(AJ210>0,AJ210<=1),AJ210*BO$16,\"\"))","v":""},{"$f":"IF(AK210=\"y\",BP$16,IF(AND(AK210>0,AK210<=1),AK210*BP$16,\"\"))","v":""},{"$f":"IF(AL210=\"y\",BQ$16,IF(AND(AL210>0,AL210<=1),AL210*BQ$16,\"\"))","v":""},{"$f":"IF(AM210=\"y\",BR$16,IF(AND(AM210>0,AM210<=1),AM210*BR$16,\"\"))","v":""},{"$f":"IF(AN210=\"y\",BS$16,IF(AND(AN210>0,AN210<=1),AN210*BS$16,\"\"))","v":""},{"$f":"IF(AO210=\"y\",BT$16,IF(AND(AO210>0,AO210<=1),AO210*BT$16,\"\"))","v":""},{"$f":"IF(AP210=\"y\",BU$16,IF(AND(AP210>0,AP210<=1),AP210*BU$16,\"\"))","v":""},{"$f":"IF(AQ210=\"y\",BV$16,IF(AND(AQ210>0,AQ210<=1),AQ210*BV$16,\"\"))","v":""},{"$f":"IF(AR210=\"y\",BW$16,IF(AND(AR210>0,AR210<=1),AR210*BW$16,\"\"))","v":""},{"$f":"IF(AS210=\"y\",BX$16,IF(AND(AS210>0,AS210<=1),AS210*BX$16,\"\"))","v":""},{"$f":"IF(AT210=\"y\",BY$16,IF(AND(AT210>0,AT210<=1),AT210*BY$16,\"\"))","v":""},{"$f":"IF(AU210=\"y\",BZ$16,IF(AND(AU210>0,AU210<=1),AU210*BZ$16,\"\"))","v":""},{"$f":"IF(AV210=\"y\",CA$16,IF(AND(AV210>0,AV210<=1),AV210*CA$16,\"\"))","v":""},{"$f":"IF(AW210=\"y\",CB$16,IF(AND(AW210>0,AW210<=1),AW210*CB$16,\"\"))","v":""},{"$f":"IF(AX210=\"y\",CC$16,IF(AND(AX210>0,AX210<=1),AX210*CC$16,\"\"))","v":""},{"$f":"IF(AY210=\"y\",CD$16,IF(AND(AY210>0,AY210<=1),AY210*CD$16,\"\"))","v":""},{"$f":"IF(AZ210=\"y\",CE$16,IF(AND(AZ210>0,AZ210<=1),AZ210*CE$16,\"\"))","v":""},{"$f":"IF(BA210=\"y\",CF$16,IF(AND(BA210>0,BA210<=1),BA210*CF$16,\"\"))","v":""},{"$f":"IF(BB210=\"y\",CG$16,IF(AND(BB210>0,BB210<=1),BB210*CG$16,\"\"))","v":""},{"$f":"IF(BC210=\"y\",CH$16,IF(AND(BC210>0,BC210<=1),BC210*CH$16,\"\"))","v":""},{"$f":"IF(BD210=\"y\",CI$16,IF(AND(BD210>0,BD210<=1),BD210*CI$16,\"\"))","v":""},{"$f":"IF(BE210=\"y\",CJ$16,IF(AND(BE210>0,BE210<=1),BE210*CJ$16,\"\"))","v":""},{"$f":"IF(BF210=\"y\",CK$16,IF(AND(BF210>0,BF210<=1),BF210*CK$16,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J211=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J211,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J211,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(L211=\"\",0,L211*10000*K211)","v":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":4.5791827245262686E-35},{"$f":"IF(W211<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W211-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W211-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BY211=\"\",\"\",(BY211/$CL211)*$AB211)","v":""},"","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J212,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W212<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W212-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W212-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH212:CK212)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN212:DQ212)=AB212,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J213=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J213,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J213,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W213<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J214,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W214<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J215,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W215<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J216,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W216<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J217,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W217<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J218,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W218<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J219,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W219<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J220,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W220<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J221,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W221<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J222,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W222<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J223,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W223<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J224,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W224<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J225,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W225<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J226,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W226<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J227,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W227<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J228,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W228<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J229,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W229<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W229-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W229-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J230=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J230,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J230,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W230<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J231,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W231<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W231-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W231-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK231=\"\",\"\",(BK231/$CL231)*$AB231)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J232,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W232<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W232-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W232-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH232=\"\",\"\",(BH232/$CL232)*$AB232)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J233,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W233<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J234,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W234<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J235,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W235<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J236,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W236<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J237,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W237<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J238,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W238<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J239,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W239<YEAR,1,IF('General Input Sheet'!$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(CB239=\"\",\"\",(CB239/$CL239)*$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$10=\"Location\",VLOOKUP(J240,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W240<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J241,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W241<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W241-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W241-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA241=\"\",\"\",(CA241/$CL241)*$AB241)","v":""},"","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J242,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W242<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J243,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W243<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J244,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W244<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J245,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W245<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J246,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W246<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J247,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W247<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J248,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W248<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J249,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W249<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J250,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W250<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J251,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W251<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J252,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W252<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J253,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W253<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W253-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W253-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BX253=\"\",\"\",(BX253/$CL253)*$AB253)","v":""},"","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J254,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W254<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J255,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W255<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J256,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W256<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J257,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W257<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J258,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W258<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J259,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W259<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J260,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W260<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J261,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W261<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J262,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W262<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J263,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W263<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W263-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W263-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J264=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J264,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J264,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W264<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J265,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W265<YEAR,1,IF('General Input Sheet'!$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(BU265=\"\",\"\",(BU265/$CL265)*$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$10=\"Location\",VLOOKUP(J266,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W266<YEAR,1,IF('General Input Sheet'!$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(BH266=\"\",\"\",(BH266/$CL266)*$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$10=\"Location\",VLOOKUP(J267,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W267<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J268,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W268<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W268-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W268-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CK268=\"\",\"\",(CK268/$CL268)*$AB268)","v":""},""]
[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$10=\"Location\",VLOOKUP(J269,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W269<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J270,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W270<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J271,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P271,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W271-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W271<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W271-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W271-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J272=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J272,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J272,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P272,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W272-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W272<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J273,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IF(G273=SWTYPE1,VLOOKUP(I273,SWUnitrates1,2,FALSE),IF(G273=SWTYPE2,VLOOKUP(I273,SWUnitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P273,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R273=\"\",1,VLOOKUP(R273,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W273=\"\",\"\",IF(W273<=YEAR+5,0.075,IF(AND(W273>YEAR+5,W273<=YEAR+10),0.15,IF(AND(W273>YEAR+10,W273<=YEAR+20),0.2,IF(W273>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W273-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W273<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W273-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W273-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V273*X273*(1-Z273)+(M273*((1+Landind)^(W273-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,{"$f":"IF(J274=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J274,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J274,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,{"$f":"(N274*H274)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P274,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O274=\"\",\"\",O274*S274*(1+T274)*(1+U274)*Q274),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W274-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W274<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W274-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W274-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AA274*Y274,0)","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(AC274=\"y\",BH$16,IF(AND(AC274>0,AC274<=1),AC274*BH$16,\"\"))","v":""},{"$f":"IF(AD274=\"y\",BI$16,IF(AND(AD274>0,AD274<=1),AD274*BI$16,\"\"))","v":""},{"$f":"IF(AE274=\"y\",BJ$16,IF(AND(AE274>0,AE274<=1),AE274*BJ$16,\"\"))","v":""},{"$f":"IF(AF274=\"y\",BK$16,IF(AND(AF274>0,AF274<=1),AF274*BK$16,\"\"))","v":""},{"$f":"IF(AG274=\"y\",BL$16,IF(AND(AG274>0,AG274<=1),AG274*BL$16,\"\"))","v":""},{"$f":"IF(AH274=\"y\",BM$16,IF(AND(AH274>0,AH274<=1),AH274*BM$16,\"\"))","v":""},{"$f":"IF(AI274=\"y\",BN$16,IF(AND(AI274>0,AI274<=1),AI274*BN$16,\"\"))","v":""},{"$f":"IF(AJ274=\"y\",BO$16,IF(AND(AJ274>0,AJ274<=1),AJ274*BO$16,\"\"))","v":""},{"$f":"IF(AK274=\"y\",BP$16,IF(AND(AK274>0,AK274<=1),AK274*BP$16,\"\"))","v":""},{"$f":"IF(AL274=\"y\",BQ$16,IF(AND(AL274>0,AL274<=1),AL274*BQ$16,\"\"))","v":""},{"$f":"IF(AM274=\"y\",BR$16,IF(AND(AM274>0,AM274<=1),AM274*BR$16,\"\"))","v":""},{"$f":"IF(AN274=\"y\",BS$16,IF(AND(AN274>0,AN274<=1),AN274*BS$16,\"\"))","v":""},{"$f":"IF(AO274=\"y\",BT$16,IF(AND(AO274>0,AO274<=1),AO274*BT$16,\"\"))","v":""},{"$f":"IF(AP274=\"y\",BU$16,IF(AND(AP274>0,AP274<=1),AP274*BU$16,\"\"))","v":""},{"$f":"IF(AQ274=\"y\",BV$16,IF(AND(AQ274>0,AQ274<=1),AQ274*BV$16,\"\"))","v":""},{"$f":"IF(AR274=\"y\",BW$16,IF(AND(AR274>0,AR274<=1),AR274*BW$16,\"\"))","v":""},{"$f":"IF(AS274=\"y\",BX$16,IF(AND(AS274>0,AS274<=1),AS274*BX$16,\"\"))","v":""},{"$f":"IF(AT274=\"y\",BY$16,IF(AND(AT274>0,AT274<=1),AT274*BY$16,\"\"))","v":""},{"$f":"IF(AU274=\"y\",BZ$16,IF(AND(AU274>0,AU274<=1),AU274*BZ$16,\"\"))","v":""},{"$f":"IF(AV274=\"y\",CA$16,IF(AND(AV274>0,AV274<=1),AV274*CA$16,\"\"))","v":""},{"$f":"IF(AW274=\"y\",CB$16,IF(AND(AW274>0,AW274<=1),AW274*CB$16,\"\"))","v":""},{"$f":"IF(AX274=\"y\",CC$16,IF(AND(AX274>0,AX274<=1),AX274*CC$16,\"\"))","v":""},{"$f":"IF(AY274=\"y\",CD$16,IF(AND(AY274>0,AY274<=1),AY274*CD$16,\"\"))","v":""},{"$f":"IF(AZ274=\"y\",CE$16,IF(AND(AZ274>0,AZ274<=1),AZ274*CE$16,\"\"))","v":""},{"$f":"IF(BA274=\"y\",CF$16,IF(AND(BA274>0,BA274<=1),BA274*CF$16,\"\"))","v":""},{"$f":"IF(BB274=\"y\",CG$16,IF(AND(BB274>0,BB274<=1),BB274*CG$16,\"\"))","v":""},{"$f":"IF(BC274=\"y\",CH$16,IF(AND(BC274>0,BC274<=1),BC274*CH$16,\"\"))","v":""},{"$f":"IF(BD274=\"y\",CI$16,IF(AND(BD274>0,BD274<=1),BD274*CI$16,\"\"))","v":""},{"$f":"IF(BE274=\"y\",CJ$16,IF(AND(BE274>0,BE274<=1),BE274*CJ$16,\"\"))","v":""},{"$f":"IF(BF274=\"y\",CK$16,IF(AND(BF274>0,BF274<=1),BF274*CK$16,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J275=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J275,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J275,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(L275=\"\",0,L275*10000*K275)","v":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":4.5791827245262686E-35},{"$f":"IF(W275<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J276,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W276<YEAR,1,IF('General Input Sheet'!$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":"SUM(BH276:CK276)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN276:DQ276)=AB276,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J277=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J277,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J277,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W277<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W277-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W277-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE277=\"\",\"\",(CE277/$CL277)*$AB277)","v":""},"","","","","","",""]
[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$10=\"Location\",VLOOKUP(J278,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W278<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J279,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W279<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J280,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W280<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J281,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W281<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J282,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W282<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J283,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W283<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W283-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W283-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J284=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J284,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J284,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W284<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J285,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W285<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W285-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W285-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BP285=\"\",\"\",(BP285/$CL285)*$AB285)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J286,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W286<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W286-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W286-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH286=\"\",\"\",(BH286/$CL286)*$AB286)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J287,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W287<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J288,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W288<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J289,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W289<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J290,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W290<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J291,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W291<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J292,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W292<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J293,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W293<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J294,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W294<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J295,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W295<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J296,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W296<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J297,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W297<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J298,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W298<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J299,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W299<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J300,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W300<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J301,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W301<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J302,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W302<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J303,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W303<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J304,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W304<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J305,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W305<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J306,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W306<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J307,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W307<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J308,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W308<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J309,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W309<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J310,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W310<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J311,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W311<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J312,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W312<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J313,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W313<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J314,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W314<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J315,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W315<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W315-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W315-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J316=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J316,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J316,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W316<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W316-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W316-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J317=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J317,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J317,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W317<YEAR,1,IF('General Input Sheet'!$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(BO317=\"\",\"\",(BO317/$CL317)*$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$10=\"Location\",VLOOKUP(J318,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W318<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W318-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W318-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH318=\"\",\"\",(BH318/$CL318)*$AB318)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J319,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W319<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W319-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W319-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH319=\"\",\"\",(CH319/$CL319)*$AB319)","v":""},"","","",""]
[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$10=\"Location\",VLOOKUP(J320,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W320<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J321,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W321<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J322,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W322<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J323,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W323<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W323-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W323-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J324=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J324,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J324,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W324<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J325,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W325<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W325-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W325-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BY325=\"\",\"\",(BY325/$CL325)*$AB325)","v":""},"","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J326,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W326<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J327,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W327<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J328,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W328<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J329,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W329<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W329-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W329-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J330=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J330,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J330,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W330<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J331,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W331<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W331-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W331-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BU331=\"\",\"\",(BU331/$CL331)*$AB331)","v":""},"","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J332,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W332<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J333,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W333<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J334,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W334<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J335,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P335,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W335-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W335<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W335-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W335-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J336=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J336,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J336,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P336,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W336-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W336<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J337,Landcost2,2,FALSE),\"Error\")))","v":10},0,{"$f":"IF(G337=SWTYPE1,VLOOKUP(I337,SWUnitrates1,2,FALSE),IF(G337=SWTYPE2,VLOOKUP(I337,SWUnitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P337,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R337=\"\",1,VLOOKUP(R337,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W337=\"\",\"\",IF(W337<=YEAR+5,0.075,IF(AND(W337>YEAR+5,W337<=YEAR+10),0.15,IF(AND(W337>YEAR+10,W337<=YEAR+20),0.2,IF(W337>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W337-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W337<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W337-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W337-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V337*X337*(1-Z337)+(M337*((1+Landind)^(W337-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,{"$f":"IF(J338=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J338,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J338,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,{"$f":"(N338*H338)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P338,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O338=\"\",\"\",O338*S338*(1+T338)*(1+U338)*Q338),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W338-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W338<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W338-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W338-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AA338*Y338,0)","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(AC338=\"y\",BH$16,IF(AND(AC338>0,AC338<=1),AC338*BH$16,\"\"))","v":""},{"$f":"IF(AD338=\"y\",BI$16,IF(AND(AD338>0,AD338<=1),AD338*BI$16,\"\"))","v":""},{"$f":"IF(AE338=\"y\",BJ$16,IF(AND(AE338>0,AE338<=1),AE338*BJ$16,\"\"))","v":""},{"$f":"IF(AF338=\"y\",BK$16,IF(AND(AF338>0,AF338<=1),AF338*BK$16,\"\"))","v":""},{"$f":"IF(AG338=\"y\",BL$16,IF(AND(AG338>0,AG338<=1),AG338*BL$16,\"\"))","v":""},{"$f":"IF(AH338=\"y\",BM$16,IF(AND(AH338>0,AH338<=1),AH338*BM$16,\"\"))","v":""},{"$f":"IF(AI338=\"y\",BN$16,IF(AND(AI338>0,AI338<=1),AI338*BN$16,\"\"))","v":""},{"$f":"IF(AJ338=\"y\",BO$16,IF(AND(AJ338>0,AJ338<=1),AJ338*BO$16,\"\"))","v":""},{"$f":"IF(AK338=\"y\",BP$16,IF(AND(AK338>0,AK338<=1),AK338*BP$16,\"\"))","v":""},{"$f":"IF(AL338=\"y\",BQ$16,IF(AND(AL338>0,AL338<=1),AL338*BQ$16,\"\"))","v":""},{"$f":"IF(AM338=\"y\",BR$16,IF(AND(AM338>0,AM338<=1),AM338*BR$16,\"\"))","v":""},{"$f":"IF(AN338=\"y\",BS$16,IF(AND(AN338>0,AN338<=1),AN338*BS$16,\"\"))","v":""},{"$f":"IF(AO338=\"y\",BT$16,IF(AND(AO338>0,AO338<=1),AO338*BT$16,\"\"))","v":""},{"$f":"IF(AP338=\"y\",BU$16,IF(AND(AP338>0,AP338<=1),AP338*BU$16,\"\"))","v":""},{"$f":"IF(AQ338=\"y\",BV$16,IF(AND(AQ338>0,AQ338<=1),AQ338*BV$16,\"\"))","v":""},{"$f":"IF(AR338=\"y\",BW$16,IF(AND(AR338>0,AR338<=1),AR338*BW$16,\"\"))","v":""},{"$f":"IF(AS338=\"y\",BX$16,IF(AND(AS338>0,AS338<=1),AS338*BX$16,\"\"))","v":""},{"$f":"IF(AT338=\"y\",BY$16,IF(AND(AT338>0,AT338<=1),AT338*BY$16,\"\"))","v":""},{"$f":"IF(AU338=\"y\",BZ$16,IF(AND(AU338>0,AU338<=1),AU338*BZ$16,\"\"))","v":""},{"$f":"IF(AV338=\"y\",CA$16,IF(AND(AV338>0,AV338<=1),AV338*CA$16,\"\"))","v":""},{"$f":"IF(AW338=\"y\",CB$16,IF(AND(AW338>0,AW338<=1),AW338*CB$16,\"\"))","v":""},{"$f":"IF(AX338=\"y\",CC$16,IF(AND(AX338>0,AX338<=1),AX338*CC$16,\"\"))","v":""},{"$f":"IF(AY338=\"y\",CD$16,IF(AND(AY338>0,AY338<=1),AY338*CD$16,\"\"))","v":""},{"$f":"IF(AZ338=\"y\",CE$16,IF(AND(AZ338>0,AZ338<=1),AZ338*CE$16,\"\"))","v":""},{"$f":"IF(BA338=\"y\",CF$16,IF(AND(BA338>0,BA338<=1),BA338*CF$16,\"\"))","v":""},{"$f":"IF(BB338=\"y\",CG$16,IF(AND(BB338>0,BB338<=1),BB338*CG$16,\"\"))","v":""},{"$f":"IF(BC338=\"y\",CH$16,IF(AND(BC338>0,BC338<=1),BC338*CH$16,\"\"))","v":""},{"$f":"IF(BD338=\"y\",CI$16,IF(AND(BD338>0,BD338<=1),BD338*CI$16,\"\"))","v":""},{"$f":"IF(BE338=\"y\",CJ$16,IF(AND(BE338>0,BE338<=1),BE338*CJ$16,\"\"))","v":""},{"$f":"IF(BF338=\"y\",CK$16,IF(AND(BF338>0,BF338<=1),BF338*CK$16,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J339=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J339,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J339,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(L339=\"\",0,L339*10000*K339)","v":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":4.5791827245262686E-35},{"$f":"IF(W339<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J340,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W340<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W340-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W340-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH340:CK340)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN340:DQ340)=AB340,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J341=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J341,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J341,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W341<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J342,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W342<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J343,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W343<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J344,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W344<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J345,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W345<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J346,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W346<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J347,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W347<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J348,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W348<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J349,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W349<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J350,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W350<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J351,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W351<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W351-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W351-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J352=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J352,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J352,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W352<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W352-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W352-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J353=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J353,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J353,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W353<YEAR,1,IF('General Input Sheet'!$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(CB353=\"\",\"\",(CB353/$CL353)*$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$10=\"Location\",VLOOKUP(J354,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W354<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W354-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W354-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK354=\"\",\"\",(BK354/$CL354)*$AB354)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J355,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W355<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W355-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W355-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH355=\"\",\"\",(BH355/$CL355)*$AB355)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J356,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W356<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J357,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W357<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J358,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W358<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J359,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W359<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J360,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W360<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J361,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W361<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J362,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W362<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J363,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W363<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J364,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W364<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J365,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W365<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J366,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W366<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J367,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W367<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J368,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W368<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J369,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W369<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J370,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W370<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J371,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W371<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J372,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W372<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J373,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W373<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J374,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W374<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J375,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W375<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J376,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W376<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J377,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W377<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W377-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W377-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BW377=\"\",\"\",(BW377/$CL377)*$AB377)","v":""},"","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J378,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W378<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J379,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W379<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J380,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W380<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J381,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W381<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J382,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W382<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J383,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W383<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J384,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W384<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J385,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W385<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J386,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W386<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J387,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W387<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J388,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W388<YEAR,1,IF('General Input Sheet'!$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(BN388=\"\",\"\",(BN388/$CL388)*$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$10=\"Location\",VLOOKUP(J389,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W389<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J390,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W390<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W390-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W390-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG390=\"\",\"\",(CG390/$CL390)*$AB390)","v":""},"","","","",""]
[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$10=\"Location\",VLOOKUP(J391,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W391<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J392,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W392<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J393,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W393<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J394,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W394<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J395,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W395<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J396,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W396<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J397,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W397<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J398,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$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":4.5791827245262686E-35},{"$f":"IF(W398<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J399,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P399,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W399-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W399<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W399-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W399-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J400=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J400,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J400,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P400,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W400-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W400<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W400-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W400-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J401=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J401,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J401,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P401,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R401=\"\",1,VLOOKUP(R401,SWsitecond,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W401-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W401<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W401-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W401-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V401*X401*(1-Z401)+(M401*((1+Landind)^(W401-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,{"$f":"IF(J402=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J402,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J402,Landcost2,2,FALSE),\"Error\")))","v":10},0,0,{"$f":"(N402*H402)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P402,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O402=\"\",\"\",O402*S402*(1+T402)*(1+U402)*Q402),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W402-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W402<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W402-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W402-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AA402*Y402,0)","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(AC402=\"y\",BH$16,IF(AND(AC402>0,AC402<=1),AC402*BH$16,\"\"))","v":""},{"$f":"IF(AD402=\"y\",BI$16,IF(AND(AD402>0,AD402<=1),AD402*BI$16,\"\"))","v":""},{"$f":"IF(AE402=\"y\",BJ$16,IF(AND(AE402>0,AE402<=1),AE402*BJ$16,\"\"))","v":""},{"$f":"IF(AF402=\"y\",BK$16,IF(AND(AF402>0,AF402<=1),AF402*BK$16,\"\"))","v":""},{"$f":"IF(AG402=\"y\",BL$16,IF(AND(AG402>0,AG402<=1),AG402*BL$16,\"\"))","v":""},{"$f":"IF(AH402=\"y\",BM$16,IF(AND(AH402>0,AH402<=1),AH402*BM$16,\"\"))","v":""},{"$f":"IF(AI402=\"y\",BN$16,IF(AND(AI402>0,AI402<=1),AI402*BN$16,\"\"))","v":""},{"$f":"IF(AJ402=\"y\",BO$16,IF(AND(AJ402>0,AJ402<=1),AJ402*BO$16,\"\"))","v":""},{"$f":"IF(AK402=\"y\",BP$16,IF(AND(AK402>0,AK402<=1),AK402*BP$16,\"\"))","v":""},{"$f":"IF(AL402=\"y\",BQ$16,IF(AND(AL402>0,AL402<=1),AL402*BQ$16,\"\"))","v":""},{"$f":"IF(AM402=\"y\",BR$16,IF(AND(AM402>0,AM402<=1),AM402*BR$16,\"\"))","v":""},{"$f":"IF(AN402=\"y\",BS$16,IF(AND(AN402>0,AN402<=1),AN402*BS$16,\"\"))","v":""},{"$f":"IF(AO402=\"y\",BT$16,IF(AND(AO402>0,AO402<=1),AO402*BT$16,\"\"))","v":""},{"$f":"IF(AP402=\"y\",BU$16,IF(AND(AP402>0,AP402<=1),AP402*BU$16,\"\"))","v":""},{"$f":"IF(AQ402=\"y\",BV$16,IF(AND(AQ402>0,AQ402<=1),AQ402*BV$16,\"\"))","v":""},{"$f":"IF(AR402=\"y\",BW$16,IF(AND(AR402>0,AR402<=1),AR402*BW$16,\"\"))","v":""},{"$f":"IF(AS402=\"y\",BX$16,IF(AND(AS402>0,AS402<=1),AS402*BX$16,\"\"))","v":""},{"$f":"IF(AT402=\"y\",BY$16,IF(AND(AT402>0,AT402<=1),AT402*BY$16,\"\"))","v":""},{"$f":"IF(AU402=\"y\",BZ$16,IF(AND(AU402>0,AU402<=1),AU402*BZ$16,\"\"))","v":""},{"$f":"IF(AV402=\"y\",CA$16,IF(AND(AV402>0,AV402<=1),AV402*CA$16,\"\"))","v":""},{"$f":"IF(AW402=\"y\",CB$16,IF(AND(AW402>0,AW402<=1),AW402*CB$16,\"\"))","v":""},{"$f":"IF(AX402=\"y\",CC$16,IF(AND(AX402>0,AX402<=1),AX402*CC$16,\"\"))","v":""},{"$f":"IF(AY402=\"y\",CD$16,IF(AND(AY402>0,AY402<=1),AY402*CD$16,\"\"))","v":""},{"$f":"IF(AZ402=\"y\",CE$16,IF(AND(AZ402>0,AZ402<=1),AZ402*CE$16,\"\"))","v":""},{"$f":"IF(BA402=\"y\",CF$16,IF(AND(BA402>0,BA402<=1),BA402*CF$16,\"\"))","v":""},{"$f":"IF(BB402=\"y\",CG$16,IF(AND(BB402>0,BB402<=1),BB402*CG$16,\"\"))","v":""},{"$f":"IF(BC402=\"y\",CH$16,IF(AND(BC402>0,BC402<=1),BC402*CH$16,\"\"))","v":""},{"$f":"IF(BD402=\"y\",CI$16,IF(AND(BD402>0,BD402<=1),BD402*CI$16,\"\"))","v":""},{"$f":"IF(BE402=\"y\",CJ$16,IF(AND(BE402>0,BE402<=1),BE402*CJ$16,\"\"))","v":""},{"$f":"IF(BF402=\"y\",CK$16,IF(AND(BF402>0,BF402<=1),BF402*CK$16,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J403=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J403,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J403,Landcost2,2,FALSE),\"Error\")))","v":10},{"$f":"IF(L403=\"\",0,L403*10000*K403)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P403,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W403-YEAR)","v":4.5791827245262686E-35},{"$f":"IF(W403<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W403-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W403-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B18,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":"Chillagoe"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B19,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":"Dimbulah"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B20,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":"Kuranda"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B21,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":"Mareeba"}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B22,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B23,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B24,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B25,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B26,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B27,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":0}]
[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":10,"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,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[]
["Return to Navigation Pane"]
[null,"Summary Cost Schedule"]
[]
[null,"Catchment",null,"Demand",null,null,"Cost of Trunk Infrastrcutrue",null,null,"Cost per Unit Demand"]
[null,"No","Name","Existing (A)","NPV Future (B)","TOTAL (A)+ (B)","Existing (C)","NPV Future (D)","TOTAL (C)+ (D)"]
[null,"Water Supply"]
[null,{"$f":"'Catchment Demand - Water Supply'!B8","v":"CHILLAGOE"},{"$f":"'Catchment Demand - Water Supply'!C8","v":"CHILLAGOE"},{"$f":"IFERROR(VLOOKUP(C10,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":193},{"$f":"IFERROR(VLOOKUP(C10,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":20.502756718583818},{"$f":"IFERROR(D10+E10,\"\")","v":213.50275671858381},{"$f":"HLOOKUP(C10,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C10,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":413687.13899405091},{"$f":"G10+H10","v":413687.13899405091},{"$f":"IFERROR(I10/F10,0)","v":1937.619660524236}]
[null,{"$f":"'Catchment Demand - Water Supply'!B9","v":"DIMBULAH"},{"$f":"'Catchment Demand - Water Supply'!C9","v":"DIMBULAH"},{"$f":"IFERROR(VLOOKUP(C11,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":379},{"$f":"IFERROR(VLOOKUP(C11,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":40.251733747292562},{"$f":"IFERROR(D11+E11,\"\")","v":419.25173374729258},{"$f":"HLOOKUP(C11,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C11,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":58402.890210924837},{"$f":"G11+H11","v":58402.890210924837},{"$f":"IFERROR(I11/F11,0)","v":139.30268025111533}]
[null,{"$f":"'Catchment Demand - Water Supply'!B10","v":"KURANDA"},{"$f":"'Catchment Demand - Water Supply'!C10","v":"KURANDA"},{"$f":"IFERROR(VLOOKUP(C12,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":1991},{"$f":"IFERROR(VLOOKUP(C12,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":214.17145580175264},2205.1714558017525,{"$f":"HLOOKUP(C12,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":3423867.2852351987},{"$f":"HLOOKUP(C12,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":2037808.3221701933},5461675.6074053925,2476.7578017735796]
[null,{"$f":"'Catchment Demand - Water Supply'!B11","v":"MAREEBA"},{"$f":"'Catchment Demand - Water Supply'!C11","v":"MAREEBA"},{"$f":"IFERROR(VLOOKUP(C13,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":9212},{"$f":"IFERROR(VLOOKUP(C13,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":988.90157073339969},10200.9015707334,{"$f":"HLOOKUP(C13,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":25089307.488744803},{"$f":"HLOOKUP(C13,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":4436802.6070321631},29526110.095776968,2894.4608367252554]
[null,{"$f":"'Catchment Demand - Water Supply'!B12","v":0},{"$f":"'Catchment Demand - Water Supply'!C12","v":0},{"$f":"IFERROR(VLOOKUP(C14,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C14,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C14,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C14,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B13","v":0},{"$f":"'Catchment Demand - Water Supply'!C13","v":0},{"$f":"IFERROR(VLOOKUP(C15,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C15,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},{"$f":"IFERROR(D15+E15,\"\")","v":""},{"$f":"HLOOKUP(C15,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C15,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B14","v":0},{"$f":"'Catchment Demand - Water Supply'!C14","v":0},{"$f":"IFERROR(VLOOKUP(C16,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C16,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C16,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C16,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B15","v":0},{"$f":"'Catchment Demand - Water Supply'!C15","v":0},{"$f":"IFERROR(VLOOKUP(C17,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C17,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C17,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C17,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B16","v":0},{"$f":"'Catchment Demand - Water Supply'!C16","v":0},{"$f":"IFERROR(VLOOKUP(C18,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C18,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C18,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C18,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B17","v":0},{"$f":"'Catchment Demand - Water Supply'!C17","v":0},{"$f":"IFERROR(VLOOKUP(C19,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C19,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C19,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C19,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B18","v":0},{"$f":"'Catchment Demand - Water Supply'!C18","v":0},{"$f":"IFERROR(VLOOKUP(C20,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C20,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C20,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C20,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B19","v":0},{"$f":"'Catchment Demand - Water Supply'!C19","v":0},{"$f":"IFERROR(VLOOKUP(C21,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C21,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C21,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C21,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B20","v":0},{"$f":"'Catchment Demand - Water Supply'!C20","v":0},{"$f":"IFERROR(VLOOKUP(C22,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C22,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C22,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C22,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B21","v":0},{"$f":"'Catchment Demand - Water Supply'!C21","v":0},{"$f":"IFERROR(VLOOKUP(C23,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C23,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C23,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C23,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B22","v":0},{"$f":"'Catchment Demand - Water Supply'!C22","v":0},{"$f":"IFERROR(VLOOKUP(C24,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C24,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C24,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C24,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B23","v":0},{"$f":"'Catchment Demand - Water Supply'!C23","v":0},{"$f":"IFERROR(VLOOKUP(C25,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C25,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C25,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C25,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B24","v":0},{"$f":"'Catchment Demand - Water Supply'!C24","v":0},{"$f":"IFERROR(VLOOKUP(C26,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C26,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C26,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C26,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B25","v":0},{"$f":"'Catchment Demand - Water Supply'!C25","v":0},{"$f":"IFERROR(VLOOKUP(C27,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C27,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C27,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C27,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B26","v":0},{"$f":"'Catchment Demand - Water Supply'!C26","v":0},{"$f":"IFERROR(VLOOKUP(C28,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C28,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C28,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C28,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B27","v":0},{"$f":"'Catchment Demand - Water Supply'!C27","v":0},{"$f":"IFERROR(VLOOKUP(C29,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C29,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C29,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C29,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B28","v":0},{"$f":"'Catchment Demand - Water Supply'!C28","v":0},{"$f":"IFERROR(VLOOKUP(C30,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C30,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C30,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C30,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B29","v":0},{"$f":"'Catchment Demand - Water Supply'!C29","v":0},{"$f":"IFERROR(VLOOKUP(C31,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C31,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C31,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C31,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B30","v":0},{"$f":"'Catchment Demand - Water Supply'!C30","v":0},{"$f":"IFERROR(VLOOKUP(C32,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C32,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C32,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C32,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B31","v":0},{"$f":"'Catchment Demand - Water Supply'!C31","v":0},{"$f":"IFERROR(VLOOKUP(C33,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C33,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$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$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B32","v":0},{"$f":"'Catchment Demand - Water Supply'!C32","v":0},{"$f":"IFERROR(VLOOKUP(C34,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C34,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$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$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B33","v":0},{"$f":"'Catchment Demand - Water Supply'!C33","v":0},{"$f":"IFERROR(VLOOKUP(C35,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C35,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$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$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B34","v":0},{"$f":"'Catchment Demand - Water Supply'!C34","v":0},{"$f":"IFERROR(VLOOKUP(C36,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C36,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C36,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C36,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B35","v":0},{"$f":"'Catchment Demand - Water Supply'!C35","v":0},{"$f":"IFERROR(VLOOKUP(C37,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C37,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$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$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B36","v":0},{"$f":"'Catchment Demand - Water Supply'!C36","v":0},{"$f":"IFERROR(VLOOKUP(C38,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C38,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$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$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Water Supply'!B37","v":0},{"$f":"'Catchment Demand - Water Supply'!C37","v":0},{"$f":"IFERROR(VLOOKUP(C39,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C39,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$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$16,4,FALSE)","v":0},0,0]
[null,null,"Totals",{"$f":"SUM(D10:D39)","v":11775},{"$f":"SUM(E10:E39)","v":1263.8275170010288},13038.827517001029,{"$f":"SUM(G10:G39)","v":28513174.773980003},{"$f":"SUM(H10:H39)","v":6946700.9584073322},{"$f":"SUM(I10:I39)","v":35459875.732387334}]
[null,"Sewerage"]
[null,{"$f":"'Catchment Demand- Sewer'!B8","v":"CHILLAGOE"},{"$f":"'Catchment Demand- Sewer'!C8","v":"CHILLAGOE"},{"$f":"IFERROR(VLOOKUP(C42,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":193},{"$f":"IFERROR(VLOOKUP(C42,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":20.502756718583818},{"$f":"IFERROR(D42+E42,\"\")","v":213.50275671858381},{"$f":"HLOOKUP(C42,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C42,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},{"$f":"IFERROR(G42+H42,\"\")","v":0},{"$f":"IFERROR(I42/F42,0)","v":0}]
[null,{"$f":"'Catchment Demand- Sewer'!B9","v":"DIMBULAH"},{"$f":"'Catchment Demand- Sewer'!C9","v":"DIMBULAH"},{"$f":"IFERROR(VLOOKUP(C43,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":379},{"$f":"IFERROR(VLOOKUP(C43,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":40.251733747292562},{"$f":"IFERROR(D43+E43,\"\")","v":419.25173374729258},{"$f":"HLOOKUP(C43,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C43,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},{"$f":"IFERROR(G43+H43,\"\")","v":0},{"$f":"IFERROR(I43/F43,0)","v":0}]
[null,{"$f":"'Catchment Demand- Sewer'!B10","v":"KURANDA"},{"$f":"'Catchment Demand- Sewer'!C10","v":"KURANDA"},{"$f":"IFERROR(VLOOKUP(C44,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":1991},{"$f":"IFERROR(VLOOKUP(C44,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":214.17145580175264},2205.1714558017525,{"$f":"HLOOKUP(C44,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":5438993.5934199626},{"$f":"HLOOKUP(C44,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":94232.906723282431},5533226.5001432449,2509.2046632407928]
[null,{"$f":"'Catchment Demand- Sewer'!B11","v":"MAREEBA"},{"$f":"'Catchment Demand- Sewer'!C11","v":"MAREEBA"},{"$f":"IFERROR(VLOOKUP(C45,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":9212},{"$f":"IFERROR(VLOOKUP(C45,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":988.90157073339969},10200.9015707334,{"$f":"HLOOKUP(C45,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":20790021.533494238},{"$f":"HLOOKUP(C45,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":989133.45463620976},21779154.988130447,2135.0225602230394]
[null,{"$f":"'Catchment Demand- Sewer'!B12","v":0},{"$f":"'Catchment Demand- Sewer'!C12","v":0},{"$f":"IFERROR(VLOOKUP(C46,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C46,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C46,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C46,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B13","v":0},{"$f":"'Catchment Demand- Sewer'!C13","v":0},{"$f":"IFERROR(VLOOKUP(C47,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C47,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C47,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C47,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B14","v":0},{"$f":"'Catchment Demand- Sewer'!C14","v":0},{"$f":"IFERROR(VLOOKUP(C48,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C48,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C48,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C48,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B15","v":0},{"$f":"'Catchment Demand- Sewer'!C15","v":0},{"$f":"IFERROR(VLOOKUP(C49,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C49,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C49,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C49,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B16","v":0},{"$f":"'Catchment Demand- Sewer'!C16","v":0},{"$f":"IFERROR(VLOOKUP(C50,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C50,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C50,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C50,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B17","v":0},{"$f":"'Catchment Demand- Sewer'!C17","v":0},{"$f":"IFERROR(VLOOKUP(C51,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C51,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C51,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C51,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B18","v":0},{"$f":"'Catchment Demand- Sewer'!C18","v":0},{"$f":"IFERROR(VLOOKUP(C52,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C52,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C52,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C52,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B19","v":0},{"$f":"'Catchment Demand- Sewer'!C19","v":0},{"$f":"IFERROR(VLOOKUP(C53,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C53,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C53,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C53,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B20","v":0},{"$f":"'Catchment Demand- Sewer'!C20","v":0},{"$f":"IFERROR(VLOOKUP(C54,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C54,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C54,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C54,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B21","v":0},{"$f":"'Catchment Demand- Sewer'!C21","v":0},{"$f":"IFERROR(VLOOKUP(C55,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C55,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C55,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C55,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B22","v":0},{"$f":"'Catchment Demand- Sewer'!C22","v":0},{"$f":"IFERROR(VLOOKUP(C56,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C56,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C56,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C56,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B23","v":0},{"$f":"'Catchment Demand- Sewer'!C23","v":0},{"$f":"IFERROR(VLOOKUP(C57,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C57,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C57,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C57,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B24","v":0},{"$f":"'Catchment Demand- Sewer'!C24","v":0},{"$f":"IFERROR(VLOOKUP(C58,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C58,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C58,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C58,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B25","v":0},{"$f":"'Catchment Demand- Sewer'!C25","v":0},{"$f":"IFERROR(VLOOKUP(C59,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C59,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C59,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C59,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B26","v":0},{"$f":"'Catchment Demand- Sewer'!C26","v":0},{"$f":"IFERROR(VLOOKUP(C60,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C60,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C60,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C60,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B27","v":0},{"$f":"'Catchment Demand- Sewer'!C27","v":0},{"$f":"IFERROR(VLOOKUP(C61,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C61,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C61,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C61,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B28","v":0},{"$f":"'Catchment Demand- Sewer'!C28","v":0},{"$f":"IFERROR(VLOOKUP(C62,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C62,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C62,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C62,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B29","v":0},{"$f":"'Catchment Demand- Sewer'!C29","v":0},{"$f":"IFERROR(VLOOKUP(C63,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C63,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C63,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C63,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B30","v":0},{"$f":"'Catchment Demand- Sewer'!C30","v":0},{"$f":"IFERROR(VLOOKUP(C64,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C64,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C64,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C64,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B31","v":0},{"$f":"'Catchment Demand- Sewer'!C31","v":0},{"$f":"IFERROR(VLOOKUP(C65,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C65,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C65,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C65,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B32","v":0},{"$f":"'Catchment Demand- Sewer'!C32","v":0},{"$f":"IFERROR(VLOOKUP(C66,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C66,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C66,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C66,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B33","v":0},{"$f":"'Catchment Demand- Sewer'!C33","v":0},{"$f":"IFERROR(VLOOKUP(C67,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C67,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C67,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C67,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B34","v":0},{"$f":"'Catchment Demand- Sewer'!C34","v":0},{"$f":"IFERROR(VLOOKUP(C68,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C68,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C68,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C68,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B35","v":0},{"$f":"'Catchment Demand- Sewer'!C35","v":0},{"$f":"IFERROR(VLOOKUP(C69,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C69,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C69,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C69,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B36","v":0},{"$f":"'Catchment Demand- Sewer'!C36","v":0},{"$f":"IFERROR(VLOOKUP(C70,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C70,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C70,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C70,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand- Sewer'!B37","v":0},{"$f":"'Catchment Demand- Sewer'!C37","v":0},{"$f":"IFERROR(VLOOKUP(C71,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C71,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C71,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":0},{"$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":11775},{"$f":"SUM(E42:E71)","v":1263.8275170010288},13038.827517001029,{"$f":"SUM(G42:G71)","v":26229015.126914199},{"$f":"SUM(H42:H71)","v":1083366.3613594922},{"$f":"SUM(I42:I71)","v":27312381.488273691}]
[null,"Stormwater"]
[null,{"$f":"'Catchment Demand - Stormwater'!B8","v":"CHILLAGOE"},{"$f":"'Catchment Demand - Stormwater'!C8","v":"CHILLAGOE"},{"$f":"IFERROR(VLOOKUP($C74,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":6.64},{"$f":"IFERROR(VLOOKUP($C74,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":1.6631415029406835},{"$f":"IFERROR(D74+E74,\"\")","v":8.303141502940683},{"$f":"HLOOKUP(C74,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":38530.367626975545},{"$f":"HLOOKUP(C74,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":201659.99648607345},{"$f":"G74+H74","v":240190.364113049},{"$f":"IFERROR(I74/F74,0)","v":28927.649134725929}]
[null,{"$f":"'Catchment Demand - Stormwater'!B9","v":"DIMBULAH"},{"$f":"'Catchment Demand - Stormwater'!C9","v":"DIMBULAH"},{"$f":"IFERROR(VLOOKUP($C75,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":15.75},{"$f":"IFERROR(VLOOKUP($C75,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":1.1864340088180545},{"$f":"IFERROR(D75+E75,\"\")","v":16.936434008818054},{"$f":"HLOOKUP(C75,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":121079.57020801865},{"$f":"HLOOKUP(C75,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},{"$f":"G75+H75","v":121079.57020801865},{"$f":"IFERROR(I75/F75,0)","v":7149.0592497203279}]
[null,{"$f":"'Catchment Demand - Stormwater'!B10","v":"KURANDA"},{"$f":"'Catchment Demand - Stormwater'!C10","v":"KURANDA"},{"$f":"IFERROR(VLOOKUP($C76,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":55.03},{"$f":"IFERROR(VLOOKUP($C76,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":16.231169689369381},71.261169689369382,{"$f":"HLOOKUP(C76,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":233874.06396383364},{"$f":"HLOOKUP(C76,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},233874.06396383364,3281.9285030445208]
[null,{"$f":"'Catchment Demand - Stormwater'!B11","v":"MAREEBA"},{"$f":"'Catchment Demand - Stormwater'!C11","v":"MAREEBA"},{"$f":"IFERROR(VLOOKUP($C77,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":305.82},{"$f":"IFERROR(VLOOKUP($C77,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":90.638225240136009},396.45822524013602,{"$f":"HLOOKUP(C77,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":4301570.6012593508},{"$f":"HLOOKUP(C77,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":7533510.1224807482},11835080.723740099,29852.024678190377]
[null,{"$f":"'Catchment Demand - Stormwater'!B12","v":0},{"$f":"'Catchment Demand - Stormwater'!C12","v":0},{"$f":"IFERROR(VLOOKUP($C78,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C78,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C78,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C78,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B13","v":0},{"$f":"'Catchment Demand - Stormwater'!C13","v":0},{"$f":"IFERROR(VLOOKUP($C79,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C79,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C79,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C79,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B14","v":0},{"$f":"'Catchment Demand - Stormwater'!C14","v":0},{"$f":"IFERROR(VLOOKUP($C80,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C80,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C80,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C80,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B15","v":0},{"$f":"'Catchment Demand - Stormwater'!C15","v":0},{"$f":"IFERROR(VLOOKUP($C81,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C81,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C81,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C81,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B16","v":0},{"$f":"'Catchment Demand - Stormwater'!C16","v":0},{"$f":"IFERROR(VLOOKUP($C82,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C82,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C82,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C82,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B17","v":0},{"$f":"'Catchment Demand - Stormwater'!C17","v":0},{"$f":"IFERROR(VLOOKUP($C83,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C83,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C83,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C83,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B18","v":0},{"$f":"'Catchment Demand - Stormwater'!C18","v":0},{"$f":"IFERROR(VLOOKUP($C84,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C84,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C84,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C84,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B19","v":0},{"$f":"'Catchment Demand - Stormwater'!C19","v":0},{"$f":"IFERROR(VLOOKUP($C85,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C85,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C85,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C85,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B20","v":0},{"$f":"'Catchment Demand - Stormwater'!C20","v":0},{"$f":"IFERROR(VLOOKUP($C86,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C86,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C86,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C86,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B21","v":0},{"$f":"'Catchment Demand - Stormwater'!C21","v":0},{"$f":"IFERROR(VLOOKUP($C87,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C87,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C87,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C87,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B22","v":0},{"$f":"'Catchment Demand - Stormwater'!C22","v":0},{"$f":"IFERROR(VLOOKUP($C88,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C88,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C88,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C88,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B23","v":0},{"$f":"'Catchment Demand - Stormwater'!C23","v":0},{"$f":"IFERROR(VLOOKUP($C89,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C89,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C89,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C89,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B24","v":0},{"$f":"'Catchment Demand - Stormwater'!C24","v":0},{"$f":"IFERROR(VLOOKUP($C90,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C90,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C90,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C90,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B25","v":0},{"$f":"'Catchment Demand - Stormwater'!C25","v":0},{"$f":"IFERROR(VLOOKUP($C91,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C91,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C91,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C91,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B26","v":0},{"$f":"'Catchment Demand - Stormwater'!C26","v":0},{"$f":"IFERROR(VLOOKUP($C92,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C92,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C92,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C92,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B27","v":0},{"$f":"'Catchment Demand - Stormwater'!C27","v":0},{"$f":"IFERROR(VLOOKUP($C93,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C93,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C93,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C93,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B28","v":0},{"$f":"'Catchment Demand - Stormwater'!C28","v":0},{"$f":"IFERROR(VLOOKUP($C94,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C94,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C94,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C94,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B29","v":0},{"$f":"'Catchment Demand - Stormwater'!C29","v":0},{"$f":"IFERROR(VLOOKUP($C95,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C95,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C95,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C95,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B30","v":0},{"$f":"'Catchment Demand - Stormwater'!C30","v":0},{"$f":"IFERROR(VLOOKUP($C96,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C96,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$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$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B31","v":0},{"$f":"'Catchment Demand - Stormwater'!C31","v":0},{"$f":"IFERROR(VLOOKUP($C97,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C97,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$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":0},{"$f":"'Catchment Demand - Stormwater'!C32","v":0},{"$f":"IFERROR(VLOOKUP($C98,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C98,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$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$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B33","v":0},{"$f":"'Catchment Demand - Stormwater'!C33","v":0},{"$f":"IFERROR(VLOOKUP($C99,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C99,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$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":0},{"$f":"'Catchment Demand - Stormwater'!C34","v":0},{"$f":"IFERROR(VLOOKUP($C100,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C100,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$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":0},{"$f":"'Catchment Demand - Stormwater'!C35","v":0},{"$f":"IFERROR(VLOOKUP($C101,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C101,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$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":0},{"$f":"'Catchment Demand - Stormwater'!C36","v":0},{"$f":"IFERROR(VLOOKUP($C102,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C102,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$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":0},{"$f":"'Catchment Demand - Stormwater'!C37","v":0},{"$f":"IFERROR(VLOOKUP($C103,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C103,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$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":383.24},{"$f":"SUM(E74:E103)","v":109.71897044126413},492.95897044126411,{"$f":"SUM(G74:G103)","v":4695054.6030581789},{"$f":"SUM(H74:H103)","v":7735170.1189668216},{"$f":"SUM(I74:I103)","v":12430224.722025}]
[null,"Transport"]
[null,{"$f":"'Catchment Demand Road Transport'!B8","v":"CHILLAGOE"},{"$f":"'Catchment Demand Road Transport'!C8","v":"CHILLAGOE"},{"$f":"IFERROR(VLOOKUP($C106,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":967},{"$f":"IFERROR(VLOOKUP($C106,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":232.55426812442764},{"$f":"IFERROR(D106+E106,\"\")","v":1199.5542681244276},{"$f":"HLOOKUP(C106,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C106,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},{"$f":"G106+H106","v":0},{"$f":"IFERROR(I106/F106,0)","v":0}]
[null,{"$f":"'Catchment Demand Road Transport'!B9","v":"DIMBULAH"},{"$f":"'Catchment Demand Road Transport'!C9","v":"DIMBULAH"},{"$f":"IFERROR(VLOOKUP($C107,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":2348},{"$f":"IFERROR(VLOOKUP($C107,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":184.30580337800779},{"$f":"IFERROR(D107+E107,\"\")","v":2532.305803378008},{"$f":"HLOOKUP(C107,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C107,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":155378.8520960419},{"$f":"G107+H107","v":155378.8520960419},{"$f":"IFERROR(I107/F107,0)","v":61.35864471375136}]
[null,{"$f":"'Catchment Demand Road Transport'!B10","v":"KURANDA"},{"$f":"'Catchment Demand Road Transport'!C10","v":"KURANDA"},{"$f":"IFERROR(VLOOKUP($C108,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":9452},{"$f":"IFERROR(VLOOKUP($C108,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":2408.8537914810559},11860.853791481055,{"$f":"HLOOKUP(C108,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":5882789.4265544601},{"$f":"HLOOKUP(C108,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":882052.91149783344},6764842.3380522933,570.35036912022952]
[null,{"$f":"'Catchment Demand Road Transport'!B11","v":"MAREEBA"},{"$f":"'Catchment Demand Road Transport'!C11","v":"MAREEBA"},{"$f":"IFERROR(VLOOKUP($C109,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":42849},{"$f":"IFERROR(VLOOKUP($C109,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":11103.887700386967},53952.887700386971,{"$f":"HLOOKUP(C109,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":16563768.110870559},{"$f":"HLOOKUP(C109,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":4730582.6795441229},21294350.790414684,394.68417165485567]
[null,{"$f":"'Catchment Demand Road Transport'!B12","v":0},{"$f":"'Catchment Demand Road Transport'!C12","v":0},{"$f":"IFERROR(VLOOKUP($C110,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C110,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C110,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C110,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B13","v":0},{"$f":"'Catchment Demand Road Transport'!C13","v":0},{"$f":"IFERROR(VLOOKUP($C111,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C111,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C111,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C111,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B14","v":0},{"$f":"'Catchment Demand Road Transport'!C14","v":0},{"$f":"IFERROR(VLOOKUP($C112,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C112,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C112,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C112,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B15","v":0},{"$f":"'Catchment Demand Road Transport'!C15","v":0},{"$f":"IFERROR(VLOOKUP($C113,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C113,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C113,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C113,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B16","v":0},{"$f":"'Catchment Demand Road Transport'!C16","v":0},{"$f":"IFERROR(VLOOKUP($C114,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C114,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C114,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C114,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B17","v":0},{"$f":"'Catchment Demand Road Transport'!C17","v":0},{"$f":"IFERROR(VLOOKUP($C115,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C115,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C115,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C115,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B18","v":0},{"$f":"'Catchment Demand Road Transport'!C18","v":0},{"$f":"IFERROR(VLOOKUP($C116,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C116,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C116,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C116,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B19","v":0},{"$f":"'Catchment Demand Road Transport'!C19","v":0},{"$f":"IFERROR(VLOOKUP($C117,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C117,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C117,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C117,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B20","v":0},{"$f":"'Catchment Demand Road Transport'!C20","v":0},{"$f":"IFERROR(VLOOKUP($C118,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C118,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C118,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C118,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B21","v":0},{"$f":"'Catchment Demand Road Transport'!C21","v":0},{"$f":"IFERROR(VLOOKUP($C119,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C119,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C119,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C119,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B22","v":0},{"$f":"'Catchment Demand Road Transport'!C22","v":0},{"$f":"IFERROR(VLOOKUP($C120,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C120,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C120,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C120,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B23","v":0},{"$f":"'Catchment Demand Road Transport'!C23","v":0},{"$f":"IFERROR(VLOOKUP($C121,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C121,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C121,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C121,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B24","v":0},{"$f":"'Catchment Demand Road Transport'!C24","v":0},{"$f":"IFERROR(VLOOKUP($C122,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C122,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C122,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C122,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B25","v":0},{"$f":"'Catchment Demand Road Transport'!C25","v":0},{"$f":"IFERROR(VLOOKUP($C123,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C123,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C123,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C123,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B26","v":0},{"$f":"'Catchment Demand Road Transport'!C26","v":0},{"$f":"IFERROR(VLOOKUP($C124,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C124,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C124,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C124,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B27","v":0},{"$f":"'Catchment Demand Road Transport'!C27","v":0},{"$f":"IFERROR(VLOOKUP($C125,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C125,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C125,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C125,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B28","v":0},{"$f":"'Catchment Demand Road Transport'!C28","v":0},{"$f":"IFERROR(VLOOKUP($C126,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C126,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C126,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C126,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B29","v":0},{"$f":"'Catchment Demand Road Transport'!C29","v":0},{"$f":"IFERROR(VLOOKUP($C127,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C127,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C127,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C127,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B30","v":0},{"$f":"'Catchment Demand Road Transport'!C30","v":0},{"$f":"IFERROR(VLOOKUP($C128,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C128,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C128,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C128,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B31","v":0},{"$f":"'Catchment Demand Road Transport'!C31","v":0},{"$f":"IFERROR(VLOOKUP($C129,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C129,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C129,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C129,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B32","v":0},{"$f":"'Catchment Demand Road Transport'!C32","v":0},{"$f":"IFERROR(VLOOKUP($C130,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C130,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C130,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C130,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B33","v":0},{"$f":"'Catchment Demand Road Transport'!C33","v":0},{"$f":"IFERROR(VLOOKUP($C131,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C131,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C131,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C131,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B34","v":0},{"$f":"'Catchment Demand Road Transport'!C34","v":0},{"$f":"IFERROR(VLOOKUP($C132,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C132,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C132,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C132,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B35","v":0},{"$f":"'Catchment Demand Road Transport'!C35","v":0},{"$f":"IFERROR(VLOOKUP($C133,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C133,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C133,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C133,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B36","v":0},{"$f":"'Catchment Demand Road Transport'!C36","v":0},{"$f":"IFERROR(VLOOKUP($C134,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C134,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C134,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C134,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B37","v":0},{"$f":"'Catchment Demand Road Transport'!C37","v":0},{"$f":"IFERROR(VLOOKUP($C135,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C135,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$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":55616},{"$f":"SUM(E106:E135)","v":13929.601563370459},69545.601563370466,{"$f":"SUM(G106:G135)","v":22446557.537425019},{"$f":"SUM(H106:H135)","v":5768014.4431379978},{"$f":"SUM(I106:I135)","v":28214571.980563018}]
[null,"Parks and Community"]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B8","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C8","v":"CHILLAGOE"},{"$f":"IFERROR(VLOOKUP($C138,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":193},{"$f":"IFERROR(VLOOKUP($C138,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":20.502756718583818},{"$f":"IFERROR(D138+E138,\"\")","v":213.50275671858381},{"$f":"HLOOKUP(C138,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":1979170.192153723},{"$f":"HLOOKUP(C138,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},{"$f":"G138+H138","v":1979170.192153723},{"$f":"IFERROR(I138/F138,0)","v":9269.9983015322396}]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B9","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C9","v":"DIMBULAH"},{"$f":"IFERROR(VLOOKUP($C139,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":379},{"$f":"IFERROR(VLOOKUP($C139,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":40.251733747292562},{"$f":"IFERROR(D139+E139,\"\")","v":419.25173374729258},{"$f":"HLOOKUP(C139,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":549119.45556445164},{"$f":"HLOOKUP(C139,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":60368.372093023267},{"$f":"G139+H139","v":609487.8276574749},{"$f":"IFERROR(I139/F139,0)","v":1453.7514781628756}]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B10","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C10","v":"KURANDA"},{"$f":"IFERROR(VLOOKUP($C140,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":1991},{"$f":"IFERROR(VLOOKUP($C140,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":214.17145580175264},2205.1714558017525,{"$f":"HLOOKUP(C140,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":1244950.2802241794},{"$f":"HLOOKUP(C140,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":17988.920486893148},1262939.2007110724,572.71700909619074]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B11","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C11","v":"MAREEBA"},{"$f":"IFERROR(VLOOKUP($C141,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":9212},{"$f":"IFERROR(VLOOKUP($C141,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":988.90157073339969},10200.9015707334,{"$f":"HLOOKUP(C141,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":2341448.9991993597},{"$f":"HLOOKUP(C141,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":1398261.7023999528},3739710.7015993125,366.60590004403343]
[null,null,null,{"$f":"IFERROR(VLOOKUP($C142,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C142,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C142,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C142,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B13","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C13","v":0},{"$f":"IFERROR(VLOOKUP($C143,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C143,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C143,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C143,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B14","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C14","v":0},{"$f":"IFERROR(VLOOKUP($C144,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C144,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C144,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C144,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B15","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C15","v":0},{"$f":"IFERROR(VLOOKUP($C145,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C145,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C145,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C145,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B16","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C16","v":0},{"$f":"IFERROR(VLOOKUP($C146,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C146,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C146,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C146,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B17","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C17","v":0},{"$f":"IFERROR(VLOOKUP($C147,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C147,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C147,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C147,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B18","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C18","v":0},{"$f":"IFERROR(VLOOKUP($C148,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C148,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C148,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C148,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B19","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C19","v":0},{"$f":"IFERROR(VLOOKUP($C149,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C149,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C149,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C149,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B20","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C20","v":0},{"$f":"IFERROR(VLOOKUP($C150,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C150,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C150,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C150,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B21","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C21","v":0},{"$f":"IFERROR(VLOOKUP($C151,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C151,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C151,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C151,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B22","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C22","v":0},{"$f":"IFERROR(VLOOKUP($C152,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C152,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C152,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C152,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B23","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C23","v":0},{"$f":"IFERROR(VLOOKUP($C153,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C153,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C153,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C153,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B24","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C24","v":0},{"$f":"IFERROR(VLOOKUP($C154,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C154,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C154,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C154,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B25","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C25","v":0},{"$f":"IFERROR(VLOOKUP($C155,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C155,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C155,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C155,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B26","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C26","v":0},{"$f":"IFERROR(VLOOKUP($C156,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C156,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C156,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C156,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B27","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C27","v":0},{"$f":"IFERROR(VLOOKUP($C157,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C157,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C157,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C157,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B28","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C28","v":0},{"$f":"IFERROR(VLOOKUP($C158,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C158,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C158,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C158,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B29","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C29","v":0},{"$f":"IFERROR(VLOOKUP($C159,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C159,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C159,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C159,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B30","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C30","v":0},{"$f":"IFERROR(VLOOKUP($C160,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C160,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C160,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C160,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B31","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C31","v":0},{"$f":"IFERROR(VLOOKUP($C161,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C161,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C161,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C161,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B32","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C32","v":0},{"$f":"IFERROR(VLOOKUP($C162,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C162,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C162,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C162,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B33","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C33","v":0},{"$f":"IFERROR(VLOOKUP($C163,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C163,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C163,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C163,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B34","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C34","v":0},{"$f":"IFERROR(VLOOKUP($C164,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C164,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C164,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C164,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B35","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C35","v":0},{"$f":"IFERROR(VLOOKUP($C165,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C165,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C165,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C165,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B36","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C36","v":0},{"$f":"IFERROR(VLOOKUP($C166,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C166,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C166,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C166,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B37","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C37","v":0},{"$f":"IFERROR(VLOOKUP($C167,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C167,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$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":11775},{"$f":"SUM(E138:E167)","v":1263.8275170010288},13038.827517001029,{"$f":"SUM(G138:G167)","v":6114688.927141713},{"$f":"SUM(H138:H167)","v":1476618.9949798691},{"$f":"SUM(I138:I167)","v":7591307.9221215826}]

{"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,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[]
["Return to Navigation Pane"]
[null,"Summary Cash flow Projections ($,000's)"]
[]
[]
[]
[]
[null,"Item","Year",null,{"$f":"YEAR","v":2016},{"$f":"E10+1","v":2017},{"$f":"F10+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"Y10+1","v":2037},{"$f":"Z10+1","v":2038},{"$f":"AA10+1","v":2039},{"$f":"AB10+1","v":2040},{"$f":"AC10+1","v":2041},{"$f":"AD10+1","v":2042},{"$f":"AE10+1","v":2043},{"$f":"AF10+1","v":2044},{"$f":"AG10+1","v":2045},{"$f":"AH10+1","v":2046}]
[null,"Anticipated Cost (Cap X in $000)",null,"Water ",{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!E$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!F$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!G$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!H$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":2315.6731519999998},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!I$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":5161.1819950080007},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!J$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":124.25067765760002},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$403,'CF Projections'!K$10,'Future Trunk Assets - Water'!$AB$17:$AB$403)/1000","v":1746.1402455244804},{"$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$403)/1000","v":0},{"$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$403)/1000","v":0},{"$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$403)/1000","v":0},{"$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$364,'CF Projections'!E$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!F$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!G$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!H$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":1185.0442240000002},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!I$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":50.30391808000001},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!J$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":52.31607480320001},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!K$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":29.10233742540801},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!L$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":60.532861844848654},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!M$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!N$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!O$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!P$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!Q$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!R$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!S$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!T$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!U$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!V$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!W$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!X$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!Y$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!Z$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!AA$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!AB$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!AC$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!AD$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!AE$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!AF$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!AG$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!AH$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$364,'CF Projections'!AI$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$364)/1000)","v":0}]
[null,null,null,"Stormwater",{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!E$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!F$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!G$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!H$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!I$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":754.55877120000014},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!J$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!K$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":363.77921781760011},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!L$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":378.33038653030411},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!M$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":472.15632238981954},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!N$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":4501.2236067829472},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!O$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":3404.5618553121917},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!P$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":406.41587086718062},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!Q$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":5379.4682543874105},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!R$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!S$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!T$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!U$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!V$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!W$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!X$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!Y$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!Z$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!AA$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!AB$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!AC$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!AD$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!AE$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!AF$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!AG$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!AH$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!AI$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000)","v":0}]
[null,null,null,"Transport",{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!E$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!F$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":324.22000000000003},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!G$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!H$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":338.58406400000001},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!I$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":2587.5077862400003},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!J$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":1562.9427347456008},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!K$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":785.7631104860161},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!L$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":643.16165710151688},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!M$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!N$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":368.28193146405926},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!O$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":502.17287365854833},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!P$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":1662.6103808202845},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!Q$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":201.7300595395279},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!R$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!S$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!T$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!U$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!V$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!W$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!X$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!Y$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!Z$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!AA$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!AB$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!AC$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!AD$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!AE$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!AF$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!AG$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!AH$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Transport'!$W$17:$W$403,'CF Projections'!AI$10,'Future Trunk Assets - Transport'!$AA$17:$AA$403)/1000)","v":0}]
[null,null,null,"Parks and Community",{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!E$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!F$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!G$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":508.10864000000009},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!H$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":14.510745600000002},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!I$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":25.151959040000005},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!J$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!K$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":1527.8727148339203},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!L$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":27.239787830181889},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!M$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!N$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!O$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!P$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!Q$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!R$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!S$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!T$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!U$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!V$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!W$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!X$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!Y$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!Z$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!AA$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!AB$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!AC$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!AD$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!AE$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!AF$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!AG$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!AH$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000)","v":0},{"$f":"IF(SUM('Anticipated Gwth - Residential'!$Y$67:$AK$114)<1,0,SUMIF('Future Trunk Assets - Parks'!$V$17:$V$403,'CF Projections'!AI$10,'Future Trunk Assets - Parks'!$Z$17:$Z$403)/1000)","v":0}]
[null,null,null,"Total Cost",{"$f":"SUM(E11:E15)","v":0},{"$f":"SUM(F11:F15)","v":324.22000000000003},{"$f":"SUM(G11:G15)","v":508.10864000000009},3853.8121856000002,8578.7044295680007,1739.5094872064008,4452.6576260874244,1109.2646933068515,472.15632238981954,4869.5055382470064,3906.73472897074,2069.026251687465,5581.1983139269387,0,0,0,0,0,0,0,0,{"$f":"SUM(Z11:Z15)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Anticipated Charges Revenue ($000)",null,"Residential Charges","enter budget estimates for base yr",{"$f":"HLOOKUP(F10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":3582.2615833333325},{"$f":"HLOOKUP(G10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":3678.9826460833324},{"$f":"HLOOKUP(H10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":3778.3151775275824},{"$f":"HLOOKUP(I10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":3880.3296873208265},{"$f":"HLOOKUP(J10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":3985.098588878488},{"$f":"HLOOKUP(K10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":3433.7503498955712},{"$f":"HLOOKUP(L10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":3526.4616093427512},{"$f":"HLOOKUP(M10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":3621.6760727950054},{"$f":"HLOOKUP(N10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":3719.4613267604695},{"$f":"HLOOKUP(O10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":3819.886782583003},{"$f":"HLOOKUP(P10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":3932.6755048646723},{"$f":"HLOOKUP(Q10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":4038.857743496018},{"$f":"HLOOKUP(R10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":4147.9069025704102},{"$f":"HLOOKUP(S10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":4259.9003889398109},{"$f":"HLOOKUP(T10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":4374.9176994411855},{"$f":"HLOOKUP(U10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":-96416.956519485058},{"$f":"HLOOKUP(V10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":-99020.214345511151},{"$f":"HLOOKUP(W10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":-101693.76013283995},{"$f":"HLOOKUP(X10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":-104439.4916564266},{"$f":"HLOOKUP(Y10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":-107259.35793115011},{"$f":"HLOOKUP(Z10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(AA10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(AB10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(AC10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(AD10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(AE10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(AF10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(AG10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(AH10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(AI10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":0}]
[null,null,null,"Comm/Ind Charges","enter budget estimates for base yr",{"$f":"HLOOKUP(F10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":84.31711079999998},{"$f":"HLOOKUP(G10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":86.593672791599985},{"$f":"HLOOKUP(H10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":88.9317019569732},{"$f":"HLOOKUP(I10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":91.332857909811452},{"$f":"HLOOKUP(J10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":93.798845073376327},{"$f":"HLOOKUP(K10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":111.05491236371159},{"$f":"HLOOKUP(L10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":114.0533949975318},{"$f":"HLOOKUP(M10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":117.13283666246515},{"$f":"HLOOKUP(N10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":120.29542325235171},{"$f":"HLOOKUP(O10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":123.54339968016518},{"$f":"HLOOKUP(P10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":127.48230766852515},{"$f":"HLOOKUP(Q10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":130.92432997557532},{"$f":"HLOOKUP(R10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":134.45928688491583},{"$f":"HLOOKUP(S10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":138.08968763080856},{"$f":"HLOOKUP(T10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":141.81810919684037},{"$f":"HLOOKUP(U10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(V10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(W10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(X10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(Y10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(Z10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(AA10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(AB10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(AC10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(AD10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(AE10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(AF10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":0},{"$f":"HLOOKUP(AG10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AH10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AI10,'Anticipated Gwth - Non Res'!$AO$177:$BU$178,2,FALSE)/1000","v":{"$error":"#N/A"}}]
[null,null,null,"Total revenue",{"$f":"SUM(E17:E18)","v":0},{"$f":"SUM(F17:F18)","v":3666.5786941333326},{"$f":"SUM(G17:G18)","v":3765.5763188749324},3867.2468794845554,3971.662545230638,4078.8974339518645,3544.8052622592827,3640.5150043402832,3738.8089094574707,3839.7567500128212,3943.4301822631683,4060.1578125331976,4169.7820734715933,4282.3661894553261,4397.9900765706197,4516.7358086380254,-96416.956519485058,-99020.214345511151,-101693.76013283995,-104439.4916564266,-107259.35793115011,{"$f":"SUM(Z17:Z18)","v":0},0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Annual CF ($000)",null,null,{"$f":"E19-E16","v":0},{"$f":"F19-F16","v":3342.3586941333324},{"$f":"G19-G16","v":3257.4676788749325},13.434693884555145,-4607.0418843373627,2339.3879467454635,-907.85236382814173,2531.2503110334319,3266.652587067651,-1029.7487882341852,36.695453292428283,1991.1315608457326,-1411.4162404553454,4282.3661894553261,4397.9900765706197,4516.7358086380254,-96416.956519485058,-99020.214345511151,-101693.76013283995,-104439.4916564266,-107259.35793115011,{"$f":"Z19-Z16","v":0},0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Cumulative CF ($000",null,null,{"$f":"E20","v":0},{"$f":"E21+F20","v":3342.3586941333324},{"$f":"F21+G20","v":6599.8263730082654},6613.261066892821,2006.2191825554582,4345.6071293009218,3437.75476547278,5969.0050765062115,9235.657663573862,8205.9088753396773,8242.6043286321055,10233.735889477837,8822.3196490224909,13104.685838477817,17502.675915048436,22019.411723686462,-74397.544795798603,-173417.75914130977,-275111.51927414973,-379551.01093057636,-486810.36886172649,{"$f":"Y21+Z20","v":-486810.36886172649},{"$f":"Z21+AA20","v":-486810.36886172649},{"$f":"AA21+AB20","v":-486810.36886172649},{"$f":"AB21+AC20","v":-486810.36886172649},{"$f":"AC21+AD20","v":-486810.36886172649},{"$f":"AD21+AE20","v":-486810.36886172649},{"$f":"AE21+AF20","v":-486810.36886172649},{"$f":"AF21+AG20","v":{"$error":"#N/A"}},{"$f":"AG21+AH20","v":{"$error":"#N/A"}},{"$f":"AH21+AI20","v":{"$error":"#N/A"}}]
[null,null,null,"NPV Cost",{"$f":"E16+NPV(WACC,F16:AI16)","v":23009.870876851517}]
[null,null,null,"NPV Revenue",{"$f":"E19+NPV(WACC,F19:V19)","v":-24789.812682816821}]
[null,null,null,"NPV Annual Cashflow",{"$f":"NPV(WACC,E20:Y20)","v":-118275.4201015516}]

{"sheet":"Unit Rates - Water","index":18,"n_rows":11,"n_cols":12,"rows_kept":11,"cut":false,"hidden":true,"merged":[[1,1,1,11],[3,1,3,11],[2,2,2,9]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
["Return to Unit Rates Sheet",null,"Water Supply "]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[]
[null,"Asset Type 1:","Water Asset Type 1",null,"Asset Type 2:","Water Asset Type 2",null,"Site/ Condition Allowances",null,null,"Project Owners Cost"]
[]
[null,"WaterUnitrates1",null,null,"WaterUnitrates2",null,null,"Watersitecond",null,null,"Watreprojcost"]
[]
[null,"Diameter","Rate/m",null,"Diameter","Rate/m",null,"Location/Condition type","Multiplier",null,"Term","%"]

{"sheet":"Unit Rates - Sewer","index":19,"n_rows":37,"n_cols":17,"rows_kept":37,"cut":false,"hidden":true,"merged":[[1,1,1,16],[2,1,2,16],[4,1,4,16]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Wastewater"]
["Return to Unit Rates Sheet"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) 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,null,null,null,null,null,0]
[null,null,null,null,null,null,1]
[null,null,null,null,null,null,2]
[null,null,null,null,null,null,3]
[null,null,null,null,null,null,4]
[]
[]
[null,null,null,null,null,"Diameter","Depth","Code","Rate/m"]
[null,null,null,null,null,null,null,{"$f":"F20&\"_\"&G20","v":"_"}]
[null,null,null,null,null,null,null,"_"]
[null,null,null,null,null,null,null,"_"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"F30&\"_\"&G30","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,"_"]

{"sheet":"Unit Rates - Transport","index":20,"n_rows":11,"n_cols":12,"rows_kept":11,"cut":false,"hidden":true,"merged":[[1,1,1,11],[2,2,2,9],[3,1,3,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
["Return to Unit Rates Sheet",null,"Transport"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) 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,"Diameter","Rate/m or unit",null,"Diameter","Rate/m or unit",null,"Location/Condition type","Multiplier",null,"Term","%"]

{"sheet":"Unit Rates - Parks & Community ","index":21,"n_rows":12,"n_cols":10,"rows_kept":12,"cut":false,"hidden":true,"merged":[[7,1,7,2],[1,1,1,9],[2,1,2,9],[4,1,4,9]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Land for Parks and Community Facilities"]
["Return to Unit Rates Sheet"]
[null,"Parks and Open Space Embellishment Cost"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) 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","%"]

{"sheet":"Unit Rates - Stormwater","index":22,"n_rows":12,"n_cols":12,"rows_kept":12,"cut":false,"hidden":true,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Stormwater"]
["Return to Unit Rates Sheet"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) 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","%"]

{"sheet":"Unit Rates - Land","index":23,"n_rows":21,"n_cols":8,"rows_kept":21,"cut":false,"hidden":true,"merged":[[1,1,1,7],[2,1,2,7],[4,1,4,7]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Land Costs"]
["Return to Unit Rates Sheet"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) 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,10]
[]
[]
[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,"Chillagoe",7]
[null,"Dimbulah",7]
[null,"Kuranda",7]
[null,"Mareeba",7]

{"sheet":"Anticipated Gwth - Residential","index":24,"n_rows":162,"n_cols":72,"rows_kept":162,"cut":false,"hidden":true,"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],[159,1,161,1],[135,1,137,1],[138,1,140,1],[141,1,143,1],[144,1,146,1],[147,1,149,1],[1,1,1,9],[2,1,2,9],[150,1,152,1],[153,1,155,1],[156,1,158,1],[126,1,128,1],[129,1,131,1],[132,1,134,1],[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,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Anticipated Growth - Residential"]
["Return to \"Catchment Demand\""]
[null,"(Note: For users seeking to calculate costs over a thirty (30) year period, dwelling data needs to be entered in the detailed table (rows 66-114))"]
[]
[null,"LGIP Table 3.1.4—Existing and projected residential dwellings (by census yr.)"]
[null,"Projection area","LGIP development type","Existing and projected residential dwellings",null,null,null,null,null,"Levied Charges"]
[null,null,null,2016,{"$f":"D9+5","v":2021},{"$f":"E9+5","v":2026},{"$f":"F9+5","v":2031},{"$f":"G9+5","v":2036}]
[null,"Chillagoe","Single Dwelling",79,{"$f":"D10+(($G10-$D10)/3)","v":89},99,109,null,null,18000]
[null,null,"Multiple Dwelling ",0,0,0,0,null,null,11971]
[null,null,"Other",20,19.666666666666668,19.333333333333336,19,null,null,11971]
[null,null,"Total",{"$f":"SUM(D10:D12)","v":99},108.66666666666667,118.33333333333334,{"$f":"SUM(G10:G12)","v":128}]
[null,"Dimbulah","Single Dwelling",196,{"$f":"D14+(($G14-$D14)/3)","v":202.66666666666666},{"$f":"E14+(($G14-$D14)/3)","v":209.33333333333331},216,null,null,18000]
[null,null,"Multiple Dwelling ",6,{"$f":"D15+(($G15-$D15)/3)","v":7},8,9,null,null,11971]
[null,null,"Other",30,29.666666666666668,29.333333333333336,29,null,null,11971]
[null,null,"Total",{"$f":"SUM(D14:D16)","v":232},239.33333333333331,246.66666666666666,{"$f":"SUM(G14:G16)","v":254}]
[null,"Kuranda","Single Dwelling",751,{"$f":"D18+(($G18-$D18)/3)","v":786.66666666666663},822.33333333333326,858,null,null,18000]
[null,null,"Multiple Dwelling ",18,38.666666666666671,59.333333333333343,80,null,null,11971]
[null,null,"Other",128,130,132,134,null,null,11971]
[null,null,"Total",{"$f":"SUM(D18:D20)","v":897},955.33333333333326,1013.6666666666666,{"$f":"SUM(G18:G20)","v":1072}]
[null,"Mareeba","Single Dwelling",3238,{"$f":"D22+(($G22-$D22)/3)","v":3595},3952,4309,null,null,18000]
[null,null,"Multiple Dwelling ",386,278,170,62,null,null,11971]
[null,null,"Other",70,71.666666666666671,73.333333333333343,75,null,null,11971]
[null,null,"Total",{"$f":"SUM(D22:D24)","v":3694},3944.6666666666665,4195.333333333333,{"$f":"SUM(G22:G24)","v":4446}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outside priority infrastructure area (total)","Single Dwelling",10189,10804,11263,11724,null,null,18000]
[null,null,"Multiple Dwelling ",null,null,null,null,null,null,11971]
[null,null,"Other",null,null,null,null,null,null,11971]
[null,null,"Total",{"$f":"SUM(D54:D56)","v":10189},{"$f":"SUM(E54:E56)","v":10804},{"$f":"SUM(F54:F56)","v":11263},{"$f":"SUM(G54:G56)","v":11724}]
[null,"Mareeba Shire",null,{"$f":"D10+D14+D18+D22+D26+D30+D34+D38+D42+D46+D50+D54","v":14453},{"$f":"E10+E14+E18+E22+E26+E30+E34+E38+E42+E46+E50+E54","v":15477.333333333332},{"$f":"F10+F14+F18+F22+F26+F30+F34+F38+F42+F46+F50+F54","v":16345.666666666666},{"$f":"G10+G14+G18+G22+G26+G30+G34+G38+G42+G46+G50+G54","v":17216},{"$f":"H10+H14+H18+H22+H26+H30+H34+H38+H42+H46+H50+H54","v":0}]
[null,null,null,{"$f":"D11+D15+D19+D23+D27+D31+D35+D39+D43+D47+D51+D55","v":410},323.66666666666669,237.33333333333334,151,{"$f":"H11+H15+H19+H23+H27+H31+H35+H39+H43+H47+H51+H55","v":0}]
[null,null,null,{"$f":"D12+D16+D20+D24+D28+D32+D36+D40+D44+D48+D52+D56","v":248},251,254.00000000000003,257,{"$f":"H12+H16+H20+H24+H28+H32+H36+H40+H44+H48+H52+H56","v":0}]
[null,null,"Total",{"$f":"SUM(D58:D60)","v":15111},{"$f":"SUM(E58:E60)","v":16051.999999999998},16837,17624,0]
[]
[]
[]
[]
[null,"Projection area","LGIP development type",{"$f":"D9","v":2016},{"$f":"D66+1","v":2017},{"$f":"E66+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,{"$f":"Y66+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AI66+1","v":2048},{"$f":"AJ66+1","v":2049}]
[null,{"$f":"B10","v":"Chillagoe"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B14","v":"Dimbulah"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B18","v":"Kuranda"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B22","v":"Mareeba"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B26","v":0}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B30","v":0}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B34","v":0}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B38","v":0}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B42","v":0}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B46","v":0}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B50","v":0}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B54","v":"Outside priority infrastructure area (total)"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B58","v":"Mareeba Shire"},null,{"$f":"D67+D71+D75+D79+D83+D87+D91+D95+D99+D103+D107+D111","v":0},{"$f":"E67+E71+E75+E79+E83+E87+E91+E95+E99+E103+E107+E111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D68+D72+D76+D80+D84+D88+D92+D96+D100+D104+D108+D112","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]
[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,null,"Total",{"$f":"SUM(D115:D117)","v":0},{"$f":"SUM(E115:E117)","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]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"D66","v":2016},{"$f":"D125+1","v":2017},{"$f":"E125+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,{"$f":"Y125+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AI125+1","v":2048},{"$f":"AJ125+1","v":2049},null,null,{"$f":"D125","v":2016},{"$f":"AN125+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"BH125+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,{"$f":"BQ125+1","v":2046},{"$f":"BR125+1","v":2047},2048]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO127:AO162)","v":3582261.5833333326},{"$f":"SUM(AP127:AP162)","v":3678982.6460833326},{"$f":"SUM(AQ127:AQ162)","v":3778315.1775275823},{"$f":"SUM(AR127:AR162)","v":3880329.6873208266},{"$f":"SUM(AS127:AS162)","v":3985098.5888784882},{"$f":"SUM(AT127:AT162)","v":3433750.3498955714},{"$f":"SUM(AU127:AU162)","v":3526461.6093427511},{"$f":"SUM(AV127:AV162)","v":3621676.0727950055},{"$f":"SUM(AW127:AW162)","v":3719461.3267604695},{"$f":"SUM(AX127:AX162)","v":3819886.7825830029},{"$f":"SUM(AY127:AY162)","v":3932675.5048646722},{"$f":"SUM(AZ127:AZ162)","v":4038857.743496018},{"$f":"SUM(BA127:BA162)","v":4147906.9025704102},{"$f":"SUM(BB127:BB162)","v":4259900.3889398109},{"$f":"SUM(BC127:BC162)","v":4374917.6994411852},{"$f":"SUM(BD127:BD162)","v":-96416956.519485056},{"$f":"SUM(BE127:BE162)","v":-99020214.345511153},{"$f":"SUM(BF127:BF162)","v":-101693760.13283995},{"$f":"SUM(BG127:BG162)","v":-104439491.65642661},{"$f":"SUM(BH127:BH162)","v":-107259357.93115011},{"$f":"SUM(BI127:BI162)","v":0},{"$f":"SUM(BJ127:BJ162)","v":0},{"$f":"SUM(BK127:BK162)","v":0},{"$f":"SUM(BL127:BL162)","v":0},{"$f":"SUM(BM127:BM162)","v":0},{"$f":"SUM(BN127:BN162)","v":0},{"$f":"SUM(BO127:BO162)","v":0},{"$f":"SUM(BP127:BP162)","v":0},{"$f":"SUM(BQ127:BQ162)","v":0},{"$f":"SUM(BR127:BR162)","v":0},{"$f":"SUM(BS127:BS162)","v":0},{"$f":"SUM(BT127:BT162)","v":0}]
[null,{"$f":"B67","v":"Chillagoe"},null,{"$f":"D67","v":0},{"$f":"IF(E67=\"\",(($E10-$D10)/5)*((1+ICSInf)^(E$125-YEAR)),E67)","v":2.0539999999999998},2.1094579999999996,2.1664133659999996,2.2249065268819992,{"$f":"IF(I67=\"\",(($E10-$D10)/5)*((1+ICSInf)^(I$125-YEAR)),I67)","v":2.284979003107813},{"$f":"IF(J67=\"\",(($F10-$E10)/5)*((1+ICSInf)^(J$125-YEAR)),J67)","v":2.3466734361917236},2.4100336189689,2.4751045266810601,2.5419323489014483,{"$f":"IF(N67=\"\",(($F10-$E10)/5)*((1+ICSInf)^(N$125-YEAR)),N67)","v":2.6105645223217873},{"$f":"IF(O67=\"\",(($G10-$F10)/5)*((1+ICSInf)^(O$125-YEAR)),O67)","v":2.6810497644244755},2.7534381080639361,2.8277809369816618,2.9041310222801666,{"$f":"IF(S67=\"\",(($G10-$F10)/5)*((1+ICSInf)^(S$125-YEAR)),S67)","v":2.9825425598817308},{"$f":"IF(T67=\"\",(($H10-$G10)/5)*((1+ICSInf)^(T$125-YEAR)),T67)","v":-33.387476178084057},-34.288938034892318,-35.214739361834411,-36.165537324603939,{"$f":"IF(X67=\"\",(($H10-$G10)/5)*((1+ICSInf)^(X$125-YEAR)),X67)","v":-37.142006832368239},{"$f":"Y67*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E127*$J10","v":36972},{"$f":"F127*$J10","v":37970.243999999992},38995.44058799999,40048.317483875988,41129.622055940636,42240.121851451026,43380.605141440203,44551.881480259079,45754.782280226071,46990.161401792167,48258.89575964056,49561.885945150847,50900.056865669911,52274.358401042999,53685.766077871151,-600974.57120551309,-617200.88462806179,-633865.30851301935,-650979.67184287088,-668556.12298262829,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D68","v":0},0,0,0,0,{"$f":"IF(I68=\"\",(($E11-$D11)/5)*((1+ICSInf)^(I$125-YEAR)),I68)","v":0},0,0,0,0,{"$f":"IF(N68=\"\",(($F11-$E11)/5)*((1+ICSInf)^(N$125-YEAR)),N68)","v":0},0,0,0,0,{"$f":"IF(S68=\"\",(($G11-$F11)/5)*((1+ICSInf)^(S$125-YEAR)),S68)","v":0},0,0,0,0,{"$f":"IF(X68=\"\",(($H11-$G11)/5)*((1+ICSInf)^(X$125-YEAR)),X68)","v":0},{"$f":"Y68*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E128*$J11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D69","v":0},-6.8466666666666412E-2,-7.0315266666666404E-2,-7.2213778866666398E-2,-7.4163550896066383E-2,{"$f":"IF(I69=\"\",(($E12-$D12)/5)*((1+ICSInf)^(I$125-YEAR)),I69)","v":-7.6165966770260163E-2},-7.8222447873057183E-2,-8.0334453965629715E-2,-8.2503484222701706E-2,-8.473107829671464E-2,{"$f":"IF(N69=\"\",(($F12-$E12)/5)*((1+ICSInf)^(N$125-YEAR)),N69)","v":-8.7018817410725938E-2},-8.9368325480816482E-2,-9.1781270268798523E-2,-9.4259364566056061E-2,-9.6804367409339565E-2,{"$f":"IF(S69=\"\",(($G12-$F12)/5)*((1+ICSInf)^(S$125-YEAR)),S69)","v":-9.9418085329391725E-2},-5.81983529709722,-5.9769708501188443,-6.1383490630720532,-6.3040844877749986,{"$f":"IF(X69=\"\",(($H12-$G12)/5)*((1+ICSInf)^(X$125-YEAR)),X69)","v":-6.4742947689449215},{"$f":"Y69*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-819.61446666666359,-841.7440572666635,-864.47114681286348,-887.81186777681069,-911.7827882067844,-936.40092348836754,-961.68374842255332,-987.64920962996212,-1014.3157382899709,-1041.7022632238002,-1069.828224330854,-1098.713586387787,-1128.378853220257,-1158.845082257204,-1190.1338994781484,-69669.248341550818,-71550.318046772692,-73482.176634035553,-75466.195403154503,-77503.78267903965,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B71","v":"Dimbulah"},null,{"$f":"D71","v":0},{"$f":"IF(E71=\"\",(($E14-$D14)/5)*((1+ICSInf)^(E$125-YEAR)),E71)","v":1.3693333333333313},1.4063053333333311,1.4442755773333311,1.4832710179213306,{"$f":"IF(I71=\"\",(($E14-$D14)/5)*((1+ICSInf)^(I$125-YEAR)),I71)","v":1.5233193354052066},{"$f":"IF(J71=\"\",(($F14-$E14)/5)*((1+ICSInf)^(J$125-YEAR)),J71)","v":1.5644489574611469},1.6066890793125979,1.6500696844540377,1.6946215659342965,{"$f":"IF(N71=\"\",(($F14-$E14)/5)*((1+ICSInf)^(N$125-YEAR)),N71)","v":1.7403763482145225},{"$f":"IF(O71=\"\",(($G14-$F14)/5)*((1+ICSInf)^(O$125-YEAR)),O71)","v":1.787366509616322},1.8356254053759624,1.8851872913211132,1.9360873481867831,{"$f":"IF(S71=\"\",(($G14-$F14)/5)*((1+ICSInf)^(S$125-YEAR)),S71)","v":1.9883617065878261},{"$f":"IF(T71=\"\",(($H14-$G14)/5)*((1+ICSInf)^(T$125-YEAR)),T71)","v":-66.16233811436841},-67.948721243456347,-69.783336717029655,-71.667486808389469,{"$f":"IF(X71=\"\",(($H14-$G14)/5)*((1+ICSInf)^(X$125-YEAR)),X71)","v":-73.602508952215956},{"$f":"Y71*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E130*$J14","v":24647.999999999964},{"$f":"F130*$J14","v":25313.495999999959},25996.960391999961,26698.878322583951,27419.748037293717,28160.081234300644,28920.403427626763,29701.254320172677,30503.188186817337,31326.774267861405,32172.597173093796,33041.257296767326,33933.371243780035,34849.572267362099,35790.510718580867,-1190922.0860586313,-1223076.9823822142,-1256100.0609065339,-1290014.7625510104,-1324845.1611398873,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D72","v":0},0.2054,0.21094579999999996,0.21664133659999996,0.22249065268819992,{"$f":"IF(I72=\"\",(($E15-$D15)/5)*((1+ICSInf)^(I$125-YEAR)),I72)","v":0.22849790031078132},0.23466734361917238,0.24100336189689001,0.24751045266810601,0.25419323489014484,{"$f":"IF(N72=\"\",(($F15-$E15)/5)*((1+ICSInf)^(N$125-YEAR)),N72)","v":0.26105645223217872},0.26810497644244757,0.27534381080639364,0.2827780936981662,0.2904131022280167,{"$f":"IF(S72=\"\",(($G15-$F15)/5)*((1+ICSInf)^(S$125-YEAR)),S72)","v":0.29825425598817307},-2.7567640880986835,-2.8311967184773477,-2.9076390298762358,-2.9861452836828941,{"$f":"IF(X72=\"\",(($H15-$G15)/5)*((1+ICSInf)^(X$125-YEAR)),X72)","v":-3.0667712063423318},{"$f":"Y72*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E131*$J15","v":2458.8434000000002},2525.2321717999994,2593.4134404385995,2663.4356033304412,2735.3483646203631,2809.2027704651127,2885.0512452676703,2962.9476288898968,3042.9472148699238,3125.1067896714112,3209.4846729925398,3296.1407591633383,3385.1365596607475,3476.5352467715879,3570.4016984344198,-33001.222898629341,-33892.255916892325,-34807.34682664842,-35747.145190967924,-36712.318111124056,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D73","v":0},-6.8466666666666412E-2,-7.0315266666666404E-2,-7.2213778866666398E-2,-7.4163550896066383E-2,{"$f":"IF(I73=\"\",(($E16-$D16)/5)*((1+ICSInf)^(I$125-YEAR)),I73)","v":-7.6165966770260163E-2},-7.8222447873057183E-2,-8.0334453965629715E-2,-8.2503484222701706E-2,-8.473107829671464E-2,{"$f":"IF(N73=\"\",(($F16-$E16)/5)*((1+ICSInf)^(N$125-YEAR)),N73)","v":-8.7018817410725938E-2},-8.9368325480816482E-2,-9.1781270268798523E-2,-9.4259364566056061E-2,-9.6804367409339565E-2,{"$f":"IF(S73=\"\",(($G16-$F16)/5)*((1+ICSInf)^(S$125-YEAR)),S73)","v":-9.9418085329391725E-2},-8.8829065060957575,-9.1227449817603414,-9.3690590962678701,-9.6220236918671027,{"$f":"IF(X73=\"\",(($H16-$G16)/5)*((1+ICSInf)^(X$125-YEAR)),X73)","v":-9.8818183315475121},{"$f":"Y73*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-819.61446666666359,-841.7440572666635,-864.47114681286348,-887.81186777681069,-911.7827882067844,-936.40092348836754,-961.68374842255332,-987.64920962996212,-1014.3157382899709,-1041.7022632238002,-1069.828224330854,-1098.713586387787,-1128.378853220257,-1158.845082257204,-1190.1338994781484,-106337.27378447232,-109208.38017665305,-112157.00644142268,-115185.24561534109,-118295.24724695527,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B75","v":"Kuranda"},null,{"$f":"D75","v":0},{"$f":"IF(E75=\"\",(($E18-$D18)/5)*((1+ICSInf)^(E$125-YEAR)),E75)","v":7.3259333333333245},7.5237335333333242,7.7268743387333236,7.9354999458791218,{"$f":"IF(I75=\"\",(($E18-$D18)/5)*((1+ICSInf)^(I$125-YEAR)),I75)","v":8.1497584444178575},{"$f":"IF(J75=\"\",(($F18-$E18)/5)*((1+ICSInf)^(J$125-YEAR)),J75)","v":8.3698019224171389},8.5957865743224016,8.8278728118291045,9.0662253777484896,{"$f":"IF(N75=\"\",(($F18-$E18)/5)*((1+ICSInf)^(N$125-YEAR)),N75)","v":9.3110134629476988},{"$f":"IF(O75=\"\",(($G18-$F18)/5)*((1+ICSInf)^(O$125-YEAR)),O75)","v":9.5624108264473175},9.8205959187613932,10.085752008567949,10.358067312799283,{"$f":"IF(S75=\"\",(($G18-$F18)/5)*((1+ICSInf)^(S$125-YEAR)),S75)","v":10.637735130244863},{"$f":"IF(T75=\"\",(($H18-$G18)/5)*((1+ICSInf)^(T$125-YEAR)),T75)","v":-262.81150973207446},-269.90742049484044,-277.19492084820115,-284.67918371110255,{"$f":"IF(X75=\"\",(($H18-$G18)/5)*((1+ICSInf)^(X$125-YEAR)),X75)","v":-292.36552167130225},{"$f":"Y75*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E133*$J18","v":131866.79999999984},{"$f":"F133*$J18","v":135427.20359999983},139083.73809719982,142838.99902582419,146695.65199952145,150656.4346035085,154724.15833780324,158901.7106129239,163192.0567994728,167598.24233305859,172123.39487605172,176770.72653770508,181543.53615422308,186445.21163038712,191479.23234440753,-4730607.1751773404,-4858333.5689071277,-4989508.5752676204,-5124225.3067998458,-5262579.3900834406,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D76","v":0},4.2449333333333339,4.3595465333333339,4.4772542897333336,4.5981401555561332,{"$f":"IF(I76=\"\",(($E19-$D19)/5)*((1+ICSInf)^(I$125-YEAR)),I76)","v":4.7222899397561484},4.8497917681295641,4.980736145869062,5.1152160218075258,5.2533268543963283,{"$f":"IF(N76=\"\",(($F19-$E19)/5)*((1+ICSInf)^(N$125-YEAR)),N76)","v":5.3951666794650288},5.5408361798105794,5.6904387566654648,5.8440806030954313,6.0018707793790078,{"$f":"IF(S76=\"\",(($G19-$F19)/5)*((1+ICSInf)^(S$125-YEAR)),S76)","v":6.1639212904222402},-24.504569671988296,-25.166193053131977,-25.845680265566539,-26.543513632736836,{"$f":"IF(X76=\"\",(($H19-$G19)/5)*((1+ICSInf)^(X$125-YEAR)),X76)","v":-27.260188500820725},{"$f":"Y76*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E134*$J19","v":50816.096933333341},52188.13155053334,53597.211102397734,55044.335802162474,56530.532868820854,58056.857256279014,59624.392402198544,61234.25099705789,62887.575773978446,64585.540319875858,66329.349908512449,68120.242356042276,69959.488899655407,71848.395099946109,73788.301767644632,-293344.20354337187,-301264.49703904288,-309398.63845909701,-317752.40169749269,-326331.71654332487,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D77","v":0},0.4108,0.42189159999999992,0.43328267319999991,0.44498130537639985,{"$f":"IF(I77=\"\",(($E20-$D20)/5)*((1+ICSInf)^(I$125-YEAR)),I77)","v":0.45699580062156264},0.46933468723834476,0.48200672379378001,0.49502090533621201,0.50838646978028967,{"$f":"IF(N77=\"\",(($F20-$E20)/5)*((1+ICSInf)^(N$125-YEAR)),N77)","v":0.52211290446435743},0.53620995288489515,0.55068762161278728,0.5655561873963324,0.58082620445603339,{"$f":"IF(S77=\"\",(($G20-$F20)/5)*((1+ICSInf)^(S$125-YEAR)),S77)","v":0.59650851197634613},-41.045154200580399,-42.15337336399606,-43.291514444823953,-44.4603853348342,{"$f":"IF(X77=\"\",(($H20-$G20)/5)*((1+ICSInf)^(X$125-YEAR)),X77)","v":-45.660815738874717},{"$f":"Y77*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4917.6868000000004,5050.4643435999988,5186.8268808771991,5326.8712066608823,5470.6967292407262,5618.4055409302255,5770.1024905353406,5925.8952577797936,6085.8944297398475,6250.2135793428224,6418.9693459850796,6592.2815183266766,6770.273119321495,6953.0704935431759,7140.8033968688396,-491351.54093514796,-504618.03254039685,-518242.71941898752,-532235.27284330025,-546605.62521006924,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B79","v":"Mareeba"},null,{"$f":"D79","v":0},{"$f":"IF(E79=\"\",(($E22-$D22)/5)*((1+ICSInf)^(E$125-YEAR)),E79)","v":73.327799999999996},75.307650599999988,77.340957166199985,79.429163009687372,{"$f":"IF(I79=\"\",(($E22-$D22)/5)*((1+ICSInf)^(I$125-YEAR)),I79)","v":81.573750410948932},{"$f":"IF(J79=\"\",(($F22-$E22)/5)*((1+ICSInf)^(J$125-YEAR)),J79)","v":83.776241672044534},86.038200197189738,88.361231602513854,90.746984855781704,{"$f":"IF(N79=\"\",(($F22-$E22)/5)*((1+ICSInf)^(N$125-YEAR)),N79)","v":93.19715344688781},{"$f":"IF(O79=\"\",(($G22-$F22)/5)*((1+ICSInf)^(O$125-YEAR)),O79)","v":95.713476589953785},98.297740457882526,100.95177945024534,103.67747749540196,{"$f":"IF(S79=\"\",(($G22-$F22)/5)*((1+ICSInf)^(S$125-YEAR)),S79)","v":106.47676938777779},{"$f":"IF(T79=\"\",(($H22-$G22)/5)*((1+ICSInf)^(T$125-YEAR)),T79)","v":-1319.8773839574694},-1355.5140733243211,-1392.1129533040776,-1429.7000030432878,{"$f":"IF(X79=\"\",(($H22-$G22)/5)*((1+ICSInf)^(X$125-YEAR)),X79)","v":-1468.3019031254562},{"$f":"Y79*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E136*$J22","v":1319900.3999999999},{"$f":"F136*$J22","v":1355537.7107999998},1392137.2289915998,1429724.9341743726,1468327.5073970808,1507972.3500968015,1548687.6035494152,1590502.1688452493,1633445.7274040708,1677548.7620439806,1722842.5786191681,1769359.3282418854,1817132.0301044162,1866194.5949172352,1916581.8489800002,-23757792.91123445,-24399253.319837779,-25058033.159473397,-25734600.054779179,-26429434.256258212,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D80","v":0},-22.183199999999999,-22.782146399999998,-23.397264352799997,-24.028990490325594,{"$f":"IF(I80=\"\",(($E23-$D23)/5)*((1+ICSInf)^(I$125-YEAR)),I80)","v":-24.67777323356438},-25.344073110870617,-26.028363084864122,-26.73112888815545,-27.452869368135644,{"$f":"IF(N80=\"\",(($F23-$E23)/5)*((1+ICSInf)^(N$125-YEAR)),N80)","v":-28.194096841075304},-28.955337455784338,-29.737131567090511,-30.540034119401948,-31.3646150406258,{"$f":"IF(S80=\"\",(($G23-$F23)/5)*((1+ICSInf)^(S$125-YEAR)),S80)","v":-32.211459646722695},-18.991041495790931,-19.503799616177282,-20.030402205814067,-20.571223065371047,{"$f":"IF(X80=\"\",(($H23-$G23)/5)*((1+ICSInf)^(X$125-YEAR)),X80)","v":-21.126646088136063},{"$f":"Y80*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E137*$J23","v":-265555.08720000001},-272725.07455439999,-280088.65156736877,-287651.0451596877,-295417.62337899918,-303393.89921023214,-311585.53448890842,-319998.34392010886,-328638.2992059518,-337511.53328451246,-346624.3446831943,-355983.20198964048,-365594.74844336073,-375465.80665133143,-385603.3834309174,-227341.75774611323,-233479.98520525824,-239783.94480580019,-246258.1113155568,-252907.08032107682,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D81","v":0},0.34233333333333427,0.35157633333333427,0.36106889433333428,0.37081775448033422,{"$f":"IF(I81=\"\",(($E24-$D24)/5)*((1+ICSInf)^(I$125-YEAR)),I81)","v":0.3808298338513032},0.39111223936528838,0.40167226982815113,0.41251742111351114,0.42365539148357589,{"$f":"IF(N81=\"\",(($F24-$E24)/5)*((1+ICSInf)^(N$125-YEAR)),N81)","v":0.43509408705363239},0.44684162740407668,0.45890635134398672,0.47129682283027424,0.48402183704669166,{"$f":"IF(S81=\"\",(($G24-$F24)/5)*((1+ICSInf)^(S$125-YEAR)),S81)","v":0.4970904266469523},-22.973034067489028,-23.593305987311229,-24.230325248968629,-24.884544030690783,{"$f":"IF(X81=\"\",(($H24-$G24)/5)*((1+ICSInf)^(X$125-YEAR)),X81)","v":-25.556426719519429},{"$f":"Y81*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4098.0723333333444,4208.7202863333441,4322.3557340643447,4439.0593388840807,4558.9139410339503,4682.0046174418676,4808.4187421127972,4938.246048149842,5071.5786914498867,5208.5113161190338,5349.1411216542019,5493.5679319388646,5641.8942661012134,5794.2254112859455,5950.669497390666,-275010.19082191115,-282435.46597410273,-290061.22355540347,-297892.87659139937,-305935.98425936711,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B83","v":0},null,{"$f":"D83","v":0},{"$f":"IF(E83=\"\",(($E26-$D26)/5)*((1+ICSInf)^(E$125-YEAR)),E83)","v":0},0,0,0,{"$f":"IF(I83=\"\",(($E26-$D26)/5)*((1+ICSInf)^(I$125-YEAR)),I83)","v":0},{"$f":"IF(J83=\"\",(($F26-$E26)/5)*((1+ICSInf)^(J$125-YEAR)),J83)","v":0},0,0,0,{"$f":"IF(N83=\"\",(($F26-$E26)/5)*((1+ICSInf)^(N$125-YEAR)),N83)","v":0},{"$f":"IF(O83=\"\",(($G26-$F26)/5)*((1+ICSInf)^(O$125-YEAR)),O83)","v":0},0,0,0,{"$f":"IF(S83=\"\",(($G26-$F26)/5)*((1+ICSInf)^(S$125-YEAR)),S83)","v":0},{"$f":"IF(T83=\"\",(($H26-$G26)/5)*((1+ICSInf)^(T$125-YEAR)),T83)","v":0},0,0,0,{"$f":"IF(X83=\"\",(($H26-$G26)/5)*((1+ICSInf)^(X$125-YEAR)),X83)","v":0},{"$f":"Y83*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E139*$J26","v":0},{"$f":"F139*$J26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D84","v":0},0,0,0,0,{"$f":"IF(I84=\"\",(($E27-$D27)/5)*((1+ICSInf)^(I$125-YEAR)),I84)","v":0},0,0,0,0,{"$f":"IF(N84=\"\",(($F27-$E27)/5)*((1+ICSInf)^(N$125-YEAR)),N84)","v":0},0,0,0,0,{"$f":"IF(S84=\"\",(($G27-$F27)/5)*((1+ICSInf)^(S$125-YEAR)),S84)","v":0},0,0,0,0,{"$f":"IF(X84=\"\",(($H27-$G27)/5)*((1+ICSInf)^(X$125-YEAR)),X84)","v":0},{"$f":"Y84*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E140*$J27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D85","v":0},0,0,0,0,{"$f":"IF(I85=\"\",(($E28-$D28)/5)*((1+ICSInf)^(I$125-YEAR)),I85)","v":0},0,0,0,0,{"$f":"IF(N85=\"\",(($F28-$E28)/5)*((1+ICSInf)^(N$125-YEAR)),N85)","v":0},0,0,0,0,{"$f":"IF(S85=\"\",(($G28-$F28)/5)*((1+ICSInf)^(S$125-YEAR)),S85)","v":0},0,0,0,0,{"$f":"IF(X85=\"\",(($H28-$G28)/5)*((1+ICSInf)^(X$125-YEAR)),X85)","v":0},{"$f":"Y85*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87","v":0},null,{"$f":"D87","v":0},{"$f":"IF(E87=\"\",(($E30-$D30)/5)*((1+ICSInf)^(E$125-YEAR)),E87)","v":0},0,0,0,{"$f":"IF(I87=\"\",(($E30-$D30)/5)*((1+ICSInf)^(I$125-YEAR)),I87)","v":0},{"$f":"IF(J87=\"\",(($F30-$E30)/5)*((1+ICSInf)^(J$125-YEAR)),J87)","v":0},0,0,0,{"$f":"IF(N87=\"\",(($F30-$E30)/5)*((1+ICSInf)^(N$125-YEAR)),N87)","v":0},{"$f":"IF(O87=\"\",(($G30-$F30)/5)*((1+ICSInf)^(O$125-YEAR)),O87)","v":0},0,0,0,{"$f":"IF(S87=\"\",(($G30-$F30)/5)*((1+ICSInf)^(S$125-YEAR)),S87)","v":0},{"$f":"IF(T87=\"\",(($H30-$G30)/5)*((1+ICSInf)^(T$125-YEAR)),T87)","v":0},0,0,0,{"$f":"IF(X87=\"\",(($H30-$G30)/5)*((1+ICSInf)^(X$125-YEAR)),X87)","v":0},{"$f":"Y87*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E142*$J30","v":0},{"$f":"F142*$J30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D88","v":0},0,0,0,0,{"$f":"IF(I88=\"\",(($E31-$D31)/5)*((1+ICSInf)^(I$125-YEAR)),I88)","v":0},0,0,0,0,{"$f":"IF(N88=\"\",(($F31-$E31)/5)*((1+ICSInf)^(N$125-YEAR)),N88)","v":0},0,0,0,0,{"$f":"IF(S88=\"\",(($G31-$F31)/5)*((1+ICSInf)^(S$125-YEAR)),S88)","v":0},0,0,0,0,{"$f":"IF(X88=\"\",(($H31-$G31)/5)*((1+ICSInf)^(X$125-YEAR)),X88)","v":0},{"$f":"Y88*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E143*$J31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D89","v":0},0,0,0,0,{"$f":"IF(I89=\"\",(($E32-$D32)/5)*((1+ICSInf)^(I$125-YEAR)),I89)","v":0},0,0,0,0,{"$f":"IF(N89=\"\",(($F32-$E32)/5)*((1+ICSInf)^(N$125-YEAR)),N89)","v":0},0,0,0,0,{"$f":"IF(S89=\"\",(($G32-$F32)/5)*((1+ICSInf)^(S$125-YEAR)),S89)","v":0},0,0,0,0,{"$f":"IF(X89=\"\",(($H32-$G32)/5)*((1+ICSInf)^(X$125-YEAR)),X89)","v":0},{"$f":"Y89*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B91","v":0},null,{"$f":"D91","v":0},{"$f":"IF(E91=\"\",(($E34-$D34)/5)*((1+ICSInf)^(E$125-YEAR)),E91)","v":0},0,0,0,{"$f":"IF(I91=\"\",(($E34-$D34)/5)*((1+ICSInf)^(I$125-YEAR)),I91)","v":0},{"$f":"IF(J91=\"\",(($F34-$E34)/5)*((1+ICSInf)^(J$125-YEAR)),J91)","v":0},0,0,0,{"$f":"IF(N91=\"\",(($F34-$E34)/5)*((1+ICSInf)^(N$125-YEAR)),N91)","v":0},{"$f":"IF(O91=\"\",(($G34-$F34)/5)*((1+ICSInf)^(O$125-YEAR)),O91)","v":0},0,0,0,{"$f":"IF(S91=\"\",(($G34-$F34)/5)*((1+ICSInf)^(S$125-YEAR)),S91)","v":0},{"$f":"IF(T91=\"\",(($H34-$G34)/5)*((1+ICSInf)^(T$125-YEAR)),T91)","v":0},0,0,0,{"$f":"IF(X91=\"\",(($H34-$G34)/5)*((1+ICSInf)^(X$125-YEAR)),X91)","v":0},{"$f":"Y91*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E145*$J34","v":0},{"$f":"F145*$J34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D92","v":0},0,0,0,0,{"$f":"IF(I92=\"\",(($E35-$D35)/5)*((1+ICSInf)^(I$125-YEAR)),I92)","v":0},0,0,0,0,{"$f":"IF(N92=\"\",(($F35-$E35)/5)*((1+ICSInf)^(N$125-YEAR)),N92)","v":0},0,0,0,0,{"$f":"IF(S92=\"\",(($G35-$F35)/5)*((1+ICSInf)^(S$125-YEAR)),S92)","v":0},0,0,0,0,{"$f":"IF(X92=\"\",(($H35-$G35)/5)*((1+ICSInf)^(X$125-YEAR)),X92)","v":0},{"$f":"Y92*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E146*$J35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D93","v":0},0,0,0,0,{"$f":"IF(I93=\"\",(($E36-$D36)/5)*((1+ICSInf)^(I$125-YEAR)),I93)","v":0},0,0,0,0,{"$f":"IF(N93=\"\",(($F36-$E36)/5)*((1+ICSInf)^(N$125-YEAR)),N93)","v":0},0,0,0,0,{"$f":"IF(S93=\"\",(($G36-$F36)/5)*((1+ICSInf)^(S$125-YEAR)),S93)","v":0},0,0,0,0,{"$f":"IF(X93=\"\",(($H36-$G36)/5)*((1+ICSInf)^(X$125-YEAR)),X93)","v":0},{"$f":"Y93*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B95","v":0},null,{"$f":"D95","v":0},{"$f":"IF(E95=\"\",(($E38-$D38)/5)*((1+ICSInf)^(E$125-YEAR)),E95)","v":0},0,0,0,{"$f":"IF(I95=\"\",(($E38-$D38)/5)*((1+ICSInf)^(I$125-YEAR)),I95)","v":0},{"$f":"IF(J95=\"\",(($F38-$E38)/5)*((1+ICSInf)^(J$125-YEAR)),J95)","v":0},0,0,0,{"$f":"IF(N95=\"\",(($F38-$E38)/5)*((1+ICSInf)^(N$125-YEAR)),N95)","v":0},{"$f":"IF(O95=\"\",(($G38-$F38)/5)*((1+ICSInf)^(O$125-YEAR)),O95)","v":0},0,0,0,{"$f":"IF(S95=\"\",(($G38-$F38)/5)*((1+ICSInf)^(S$125-YEAR)),S95)","v":0},{"$f":"IF(T95=\"\",(($H38-$G38)/5)*((1+ICSInf)^(T$125-YEAR)),T95)","v":0},0,0,0,{"$f":"IF(X95=\"\",(($H38-$G38)/5)*((1+ICSInf)^(X$125-YEAR)),X95)","v":0},{"$f":"Y95*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E148*$J38","v":0},{"$f":"F148*$J38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D96","v":0},0,0,0,0,{"$f":"IF(I96=\"\",(($E39-$D39)/5)*((1+ICSInf)^(I$125-YEAR)),I96)","v":0},0,0,0,0,{"$f":"IF(N96=\"\",(($F39-$E39)/5)*((1+ICSInf)^(N$125-YEAR)),N96)","v":0},0,0,0,0,{"$f":"IF(S96=\"\",(($G39-$F39)/5)*((1+ICSInf)^(S$125-YEAR)),S96)","v":0},0,0,0,0,{"$f":"IF(X96=\"\",(($H39-$G39)/5)*((1+ICSInf)^(X$125-YEAR)),X96)","v":0},{"$f":"Y96*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E149*$J39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D97","v":0},0,0,0,0,{"$f":"IF(I97=\"\",(($E40-$D40)/5)*((1+ICSInf)^(I$125-YEAR)),I97)","v":0},0,0,0,0,{"$f":"IF(N97=\"\",(($F40-$E40)/5)*((1+ICSInf)^(N$125-YEAR)),N97)","v":0},0,0,0,0,{"$f":"IF(S97=\"\",(($G40-$F40)/5)*((1+ICSInf)^(S$125-YEAR)),S97)","v":0},0,0,0,0,{"$f":"IF(X97=\"\",(($H40-$G40)/5)*((1+ICSInf)^(X$125-YEAR)),X97)","v":0},{"$f":"Y97*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B99","v":0},null,{"$f":"D99","v":0},{"$f":"IF(E99=\"\",(($E42-$D42)/5)*((1+ICSInf)^(E$125-YEAR)),E99)","v":0},0,0,0,{"$f":"IF(I99=\"\",(($E42-$D42)/5)*((1+ICSInf)^(I$125-YEAR)),I99)","v":0},{"$f":"IF(J99=\"\",(($F42-$E42)/5)*((1+ICSInf)^(J$125-YEAR)),J99)","v":0},0,0,0,{"$f":"IF(N99=\"\",(($F42-$E42)/5)*((1+ICSInf)^(N$125-YEAR)),N99)","v":0},{"$f":"IF(O99=\"\",(($G42-$F42)/5)*((1+ICSInf)^(O$125-YEAR)),O99)","v":0},0,0,0,{"$f":"IF(S99=\"\",(($G42-$F42)/5)*((1+ICSInf)^(S$125-YEAR)),S99)","v":0},{"$f":"IF(T99=\"\",(($H42-$G42)/5)*((1+ICSInf)^(T$125-YEAR)),T99)","v":0},0,0,0,{"$f":"IF(X99=\"\",(($H42-$G42)/5)*((1+ICSInf)^(X$125-YEAR)),X99)","v":0},{"$f":"Y99*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E151*$J42","v":0},{"$f":"F151*$J42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D100","v":0},0,0,0,0,{"$f":"IF(I100=\"\",(($E43-$D43)/5)*((1+ICSInf)^(I$125-YEAR)),I100)","v":0},0,0,0,0,{"$f":"IF(N100=\"\",(($F43-$E43)/5)*((1+ICSInf)^(N$125-YEAR)),N100)","v":0},0,0,0,0,{"$f":"IF(S100=\"\",(($G43-$F43)/5)*((1+ICSInf)^(S$125-YEAR)),S100)","v":0},0,0,0,0,{"$f":"IF(X100=\"\",(($H43-$G43)/5)*((1+ICSInf)^(X$125-YEAR)),X100)","v":0},{"$f":"Y100*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E152*$J43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D101","v":0},0,0,0,0,{"$f":"IF(I101=\"\",(($E44-$D44)/5)*((1+ICSInf)^(I$125-YEAR)),I101)","v":0},0,0,0,0,{"$f":"IF(N101=\"\",(($F44-$E44)/5)*((1+ICSInf)^(N$125-YEAR)),N101)","v":0},0,0,0,0,{"$f":"IF(S101=\"\",(($G44-$F44)/5)*((1+ICSInf)^(S$125-YEAR)),S101)","v":0},0,0,0,0,{"$f":"IF(X101=\"\",(($H44-$G44)/5)*((1+ICSInf)^(X$125-YEAR)),X101)","v":0},{"$f":"Y101*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B103","v":0},null,{"$f":"D103","v":0},{"$f":"IF(E103=\"\",(($E46-$D46)/5)*((1+ICSInf)^(E$125-YEAR)),E103)","v":0},0,0,0,{"$f":"IF(I103=\"\",(($E46-$D46)/5)*((1+ICSInf)^(I$125-YEAR)),I103)","v":0},{"$f":"IF(J103=\"\",(($F46-$E46)/5)*((1+ICSInf)^(J$125-YEAR)),J103)","v":0},0,0,0,{"$f":"IF(N103=\"\",(($F46-$E46)/5)*((1+ICSInf)^(N$125-YEAR)),N103)","v":0},{"$f":"IF(O103=\"\",(($G46-$F46)/5)*((1+ICSInf)^(O$125-YEAR)),O103)","v":0},0,0,0,{"$f":"IF(S103=\"\",(($G46-$F46)/5)*((1+ICSInf)^(S$125-YEAR)),S103)","v":0},{"$f":"IF(T103=\"\",(($H46-$G46)/5)*((1+ICSInf)^(T$125-YEAR)),T103)","v":0},0,0,0,{"$f":"IF(X103=\"\",(($H46-$G46)/5)*((1+ICSInf)^(X$125-YEAR)),X103)","v":0},{"$f":"Y103*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E154*$J46","v":0},{"$f":"F154*$J46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D104","v":0},0,0,0,0,{"$f":"IF(I104=\"\",(($E47-$D47)/5)*((1+ICSInf)^(I$125-YEAR)),I104)","v":0},0,0,0,0,{"$f":"IF(N104=\"\",(($F47-$E47)/5)*((1+ICSInf)^(N$125-YEAR)),N104)","v":0},0,0,0,0,{"$f":"IF(S104=\"\",(($G47-$F47)/5)*((1+ICSInf)^(S$125-YEAR)),S104)","v":0},0,0,0,0,{"$f":"IF(X104=\"\",(($H47-$G47)/5)*((1+ICSInf)^(X$125-YEAR)),X104)","v":0},{"$f":"Y104*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E155*$J47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D105","v":0},0,0,0,0,{"$f":"IF(I105=\"\",(($E48-$D48)/5)*((1+ICSInf)^(I$125-YEAR)),I105)","v":0},0,0,0,0,{"$f":"IF(N105=\"\",(($F48-$E48)/5)*((1+ICSInf)^(N$125-YEAR)),N105)","v":0},0,0,0,0,{"$f":"IF(S105=\"\",(($G48-$F48)/5)*((1+ICSInf)^(S$125-YEAR)),S105)","v":0},0,0,0,0,{"$f":"IF(X105=\"\",(($H48-$G48)/5)*((1+ICSInf)^(X$125-YEAR)),X105)","v":0},{"$f":"Y105*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B107","v":0},null,{"$f":"D107","v":0},{"$f":"IF(E107=\"\",(($E50-$D50)/5)*((1+ICSInf)^(E$125-YEAR)),E107)","v":0},0,0,0,{"$f":"IF(I107=\"\",(($E50-$D50)/5)*((1+ICSInf)^(I$125-YEAR)),I107)","v":0},{"$f":"IF(J107=\"\",(($F50-$E50)/5)*((1+ICSInf)^(J$125-YEAR)),J107)","v":0},0,0,0,{"$f":"IF(N107=\"\",(($F50-$E50)/5)*((1+ICSInf)^(N$125-YEAR)),N107)","v":0},{"$f":"IF(O107=\"\",(($G50-$F50)/5)*((1+ICSInf)^(O$125-YEAR)),O107)","v":0},0,0,0,{"$f":"IF(S107=\"\",(($G50-$F50)/5)*((1+ICSInf)^(S$125-YEAR)),S107)","v":0},{"$f":"IF(T107=\"\",(($H50-$G50)/5)*((1+ICSInf)^(T$125-YEAR)),T107)","v":0},0,0,0,{"$f":"IF(X107=\"\",(($H50-$G50)/5)*((1+ICSInf)^(X$125-YEAR)),X107)","v":0},{"$f":"Y107*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E157*$J50","v":0},{"$f":"F157*$J50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D108","v":0},0,0,0,0,{"$f":"IF(I108=\"\",(($E51-$D51)/5)*((1+ICSInf)^(I$125-YEAR)),I108)","v":0},0,0,0,0,{"$f":"IF(N108=\"\",(($F51-$E51)/5)*((1+ICSInf)^(N$125-YEAR)),N108)","v":0},0,0,0,0,{"$f":"IF(S108=\"\",(($G51-$F51)/5)*((1+ICSInf)^(S$125-YEAR)),S108)","v":0},0,0,0,0,{"$f":"IF(X108=\"\",(($H51-$G51)/5)*((1+ICSInf)^(X$125-YEAR)),X108)","v":0},{"$f":"Y108*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E158*$J51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D109","v":0},0,0,0,0,{"$f":"IF(I109=\"\",(($E52-$D52)/5)*((1+ICSInf)^(I$125-YEAR)),I109)","v":0},0,0,0,0,{"$f":"IF(N109=\"\",(($F52-$E52)/5)*((1+ICSInf)^(N$125-YEAR)),N109)","v":0},0,0,0,0,{"$f":"IF(S109=\"\",(($G52-$F52)/5)*((1+ICSInf)^(S$125-YEAR)),S109)","v":0},0,0,0,0,{"$f":"IF(X109=\"\",(($H52-$G52)/5)*((1+ICSInf)^(X$125-YEAR)),X109)","v":0},{"$f":"Y109*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B111","v":"Outside priority infrastructure area (total)"},null,{"$f":"D111","v":0},{"$f":"IF(E111=\"\",(($E54-$D54)/5)*((1+ICSInf)^(E$125-YEAR)),E111)","v":126.32099999999998},129.73166699999999,133.23442200899999,136.83175140324295,{"$f":"IF(I111=\"\",(($E54-$D54)/5)*((1+ICSInf)^(I$125-YEAR)),I111)","v":140.52620869113051},{"$f":"IF(J111=\"\",(($F54-$E54)/5)*((1+ICSInf)^(J$125-YEAR)),J111)","v":107.71231072120011},110.6205431106725,113.60729777466065,116.67469481457647,{"$f":"IF(N111=\"\",(($F54-$E54)/5)*((1+ICSInf)^(N$125-YEAR)),N111)","v":119.82491157457004},{"$f":"IF(O111=\"\",(($G54-$F54)/5)*((1+ICSInf)^(O$125-YEAR)),O111)","v":123.59639413996833},126.93349678174745,130.36070119485461,133.88044012711569,{"$f":"IF(S111=\"\",(($G54-$F54)/5)*((1+ICSInf)^(S$125-YEAR)),S111)","v":137.49521201054779},{"$f":"IF(T111=\"\",(($H54-$G54)/5)*((1+ICSInf)^(T$125-YEAR)),T111)","v":-3591.1446854298852},-3688.1055919364917,-3787.6844429187768,-3889.9519228775835,{"$f":"IF(X111=\"\",(($H54-$G54)/5)*((1+ICSInf)^(X$125-YEAR)),X111)","v":-3994.9806247952774},{"$f":"Y111*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E160*$J54","v":2273777.9999999995},{"$f":"F160*$J54","v":2335170.0059999996},2398219.5961619997,2462971.525258373,2529471.7564403489,1938821.5929816021,1991169.775992105,2044931.3599438916,2100144.5066623762,2156848.4083422609,2224735.0945194298,2284802.9420714541,2346492.621507383,2409847.9222880825,2474913.81618986,-64640604.337737933,-66385900.654856853,-68178319.972537979,-70019134.611796498,-71909651.246314988,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D112","v":0},0,0,0,0,{"$f":"IF(I112=\"\",(($E55-$D55)/5)*((1+ICSInf)^(I$125-YEAR)),I112)","v":0},0,0,0,0,{"$f":"IF(N112=\"\",(($F55-$E55)/5)*((1+ICSInf)^(N$125-YEAR)),N112)","v":0},0,0,0,0,{"$f":"IF(S112=\"\",(($G55-$F55)/5)*((1+ICSInf)^(S$125-YEAR)),S112)","v":0},0,0,0,0,{"$f":"IF(X112=\"\",(($H55-$G55)/5)*((1+ICSInf)^(X$125-YEAR)),X112)","v":0},{"$f":"Y112*((1+ICSInf)^(Y$125-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E161*$J55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D113","v":0},0,0,0,0,{"$f":"IF(I113=\"\",(($E56-$D56)/5)*((1+ICSInf)^(I$125-YEAR)),I113)","v":0},0,0,0,0,{"$f":"IF(N113=\"\",(($F56-$E56)/5)*((1+ICSInf)^(N$125-YEAR)),N113)","v":0},0,0,0,0,{"$f":"IF(S113=\"\",(($G56-$F56)/5)*((1+ICSInf)^(S$125-YEAR)),S113)","v":0},0,0,0,0,{"$f":"IF(X113=\"\",(($H56-$G56)/5)*((1+ICSInf)^(X$125-YEAR)),X113)","v":0},{"$f":"Y113*((1+ICSInf)^(Y$125-YEAR))","v":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]

{"sheet":"Anticipated Gwth - Non Res","index":25,"n_rows":249,"n_cols":73,"rows_kept":249,"cut":false,"hidden":true,"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,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Anticipated Growth - Non Residential"]
["Return to \"Catchment Demand\""]
[null,"(Note: For users seeking to calculate costs over a thirty (30) year period, Non residential floor space needs to be entered in the detailed table (rows 93-164))"]
[]
[null,"LGIP Table 3.1.5—Existing and projected non-residential floor space (by census yr.)"]
[null,"Projection area","LGIP development type","Existing and projected non - residential floor space",null,null,null,null,null,"Levied Charges"]
[null,null,null,2011,{"$f":"D9+5","v":2016},{"$f":"E9+5","v":2021},{"$f":"F9+5","v":2026},{"$f":"G9+5","v":2031}]
[null,"Chillagoe","Retail",null,237,246,256,268,null,108]
[null,null,"Industry and Construction",null,0,0,0,0,null,36]
[null,null,"Office",null,231,239,249,260,null,84]
[null,null,"Community",null,725,752,783,818,null,42]
[]
[null,null,"Total",null,{"$f":"SUM(E10:E14)","v":1193},{"$f":"SUM(F10:F14)","v":1237},{"$f":"SUM(G10:G14)","v":1288},{"$f":"SUM(H10:H14)","v":1346}]
[null,"Dimbulah","Retail",null,400,415,432,451,null,108]
[null,null,"Industry and Construction",null,2091,2170,2259,2355,null,36]
[null,null,"Office",null,100,104,108,113,null,84]
[null,null,"Community",null,2401,2491,2595,2704,null,42]
[]
[null,null,"Total",null,{"$f":"SUM(E16:E20)","v":4992},{"$f":"SUM(F16:F20)","v":5180},{"$f":"SUM(G16:G20)","v":5394},{"$f":"SUM(H16:H20)","v":5623}]
[null,"Kuranda","Retail",null,3921,4069,4242,4415,null,108]
[null,null,"Industry and Construction",null,17786,18458,19242,20025,null,36]
[null,null,"Office",null,3537,3671,3826,3982,null,84]
[null,null,"Community",null,16775,17409,18148,18888,null,42]
[]
[null,null,"Total",null,{"$f":"SUM(E22:E26)","v":42019},{"$f":"SUM(F22:F26)","v":43607},{"$f":"SUM(G22:G26)","v":45458},{"$f":"SUM(H22:H26)","v":47310}]
[null,"Mareeba","Retail",null,17884,18565,19349,20134,null,108]
[null,null,"Industry and Construction",null,83867,87061,90735,94419,null,36]
[null,null,"Office",null,8628,8957,9335,9714,null,84]
[null,null,"Community",null,65575,68073,70945,73826,null,42,"Assume only half new GFA applicable to Community Uses"]
[]
[null,null,"Total",null,{"$f":"SUM(E28:E32)","v":175954},{"$f":"SUM(F28:F32)","v":182656},{"$f":"SUM(G28:G32)","v":190364},{"$f":"SUM(H28:H32)","v":198093}]
[null,"Area5"]
[]
[]
[]
[]
[null,null,"Total"]
[null,"Area 6"]
[]
[]
[]
[]
[null,null,"Total"]
[null,"Area 7"]
[]
[]
[]
[]
[null,null,"Total"]
[null,"Area 8"]
[]
[]
[]
[]
[null,null,"Total"]
[null,"Area 9"]
[]
[]
[]
[]
[null,null,"Total"]
[null,"Area 10"]
[]
[]
[]
[]
[null,null,"Total"]
[null,"Area 12"]
[]
[]
[]
[]
[null,null,"Total"]
[null,"Outside priority infrastructure area (total)"]
[]
[]
[]
[]
[null,null,"Total"]
[null,"<insert local government area name>",null,{"$f":"D10+D16+D22+D28+D34+D40+D46+D52+D58+D64+D70+D76","v":0},{"$f":"E10+E16+E22+E28+E34+E40+E46+E52+E58+E64+E70+E76","v":22442},23295,24279,25268]
[null,null,null,{"$f":"D11+D17+D23+D29+D35+D41+D47+D53+D59+D65+D71+D77","v":0},103744,107689,112236,116799]
[null,null,null,{"$f":"D12+D18+D24+D30+D36+D42+D48+D54+D60+D66+D72+D78","v":0},12496,12971,13518,14069]
[null,null,null,{"$f":"D13+D19+D25+D31+D37+D43+D49+D55+D61+D67+D73+D79","v":0},85476,88725,92471,96236]
[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":0},{"$f":"SUM(E82:E86)","v":224158},232680,242504,252372]
[]
[]
[]
[]
[null,"Projection area","LGIP development type",{"$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},{"$f":"AI92+1","v":2043}]
[null,{"$f":"B10","v":"Chillagoe"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B16","v":"Dimbulah"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B22","v":"Kuranda"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B28","v":"Mareeba"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B34","v":"Area5"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B40","v":"Area 6"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B46","v":"Area 7"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B52","v":"Area 8"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B58","v":"Area 9"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B64","v":"Area 10"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B70","v":"Area 12"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B76","v":"Outside priority infrastructure area (total)"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B82","v":"<insert local government area name>"},null,{"$f":"D93+D99+D105+D111+D117+D123+D129+D135+D141+D147+D153+D159","v":0},{"$f":"E93+E99+E105+E111+E117+E123+E129+E135+E141+E147+E153+E159","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,null,null,{"$f":"D94+D100+D106+D112+D118+D124+D130+D136+D142+D148+D154+D160","v":0},{"$f":"E94+E100+E106+E112+E118+E124+E130+E136+E142+E148+E154+E160","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,null,null,{"$f":"D95+D101+D107+D113+D119+D125+D131+D137+D143+D149+D155+D161","v":0},{"$f":"E95+E101+E107+E113+E119+E125+E131+E137+E143+E149+E155+E161","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,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,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,null,"Total",{"$f":"SUM(D165:D169)","v":0},{"$f":"SUM(E165:E169)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":1941326.6794866472},1993742.4998327864,2047573.5473282714,2102858.0331061347,2159635.2000000002,84317.11079999998,86593.67279159998,88931.701956973193,91332.857909811457,93798.845073376331,111054.9123637116,114053.3949975318,117132.83666246515,120295.42325235171,123543.39968016518,127482.30766852516,130924.32997557533,134459.28688491584,138089.68763080856,141818.10919684038,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT179:BT250)","v":0},0]
[null,{"$f":"B93","v":"Chillagoe"},null,{"$f":"D93","v":0},{"$f":"IF(E93=\"\",(($E10-$D10)/5)*((1+ICSInf)^(E$177-YEAR)),E93)","v":42.608531574067264},43.758961926567075,44.94045389858438,46.15384615384616,{"$f":"IF(I93=\"\",(($E10-$D10)/5)*((1+ICSInf)^(I$177-YEAR)),I93)","v":47.4},{"$f":"IF(J93=\"\",(($F10-$E10)/5)*((1+ICSInf)^(J$177-YEAR)),J93)","v":1.8485999999999998},1.8985121999999997,1.9497720293999996,2.0024158741937992,{"$f":"IF(N93=\"\",(($F10-$E10)/5)*((1+ICSInf)^(N$177-YEAR)),N93)","v":2.0564811027970316},{"$f":"IF(O93=\"\",(($G10-$F10)/5)*((1+ICSInf)^(O$177-YEAR)),O93)","v":2.3466734361917236},2.4100336189689,2.4751045266810601,2.5419323489014483,{"$f":"IF(S93=\"\",(($G10-$F10)/5)*((1+ICSInf)^(S$177-YEAR)),S93)","v":2.6105645223217873},{"$f":"IF(T93=\"\",(($H10-$G10)/5)*((1+ICSInf)^(T$177-YEAR)),T93)","v":3.2172597173093704},3.304125729676723,3.393337124377994,3.4849572267361997,{"$f":"IF(X93=\"\",(($H10-$G10)/5)*((1+ICSInf)^(X$177-YEAR)),X93)","v":3.579051071858077},{"$f":"Y93*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E179*$J10","v":4601.7214099992643},{"$f":"F179*$J10","v":4725.9678880692445},4853.569021047113,4984.6153846153857,5119.2,199.64879999999997,205.03931759999998,210.57537917519997,216.2609144129303,222.0999591020794,253.44073110870616,260.28363084864122,267.3112888815545,274.5286936813564,281.94096841075304,347.46404946941203,356.84557880508606,366.48040943282336,376.37538048750957,386.53751576067231,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D94","v":0},0,0,0,0,{"$f":"IF(I94=\"\",(($E11-$D11)/5)*((1+ICSInf)^(I$177-YEAR)),I94)","v":0},0,0,0,0,{"$f":"IF(N94=\"\",(($F11-$E11)/5)*((1+ICSInf)^(N$177-YEAR)),N94)","v":0},0,0,0,0,{"$f":"IF(S94=\"\",(($G11-$F11)/5)*((1+ICSInf)^(S$177-YEAR)),S94)","v":0},0,0,0,0,{"$f":"IF(X94=\"\",(($H11-$G11)/5)*((1+ICSInf)^(X$177-YEAR)),X94)","v":0},{"$f":"Y94*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E180*$J11","v":0},{"$f":"F180*$J11","v":0},{"$f":"G180*$J11","v":0},{"$f":"H180*$J11","v":0},{"$f":"I180*$J11","v":0},{"$f":"J180*$J11","v":0},{"$f":"K180*$J11","v":0},{"$f":"L180*$J11","v":0},{"$f":"M180*$J11","v":0},{"$f":"N180*$J11","v":0},{"$f":"O180*$J11","v":0},{"$f":"P180*$J11","v":0},{"$f":"Q180*$J11","v":0},{"$f":"R180*$J11","v":0},{"$f":"S180*$J11","v":0},{"$f":"T180*$J11","v":0},{"$f":"U180*$J11","v":0},{"$f":"V180*$J11","v":0},{"$f":"W180*$J11","v":0},{"$f":"X180*$J11","v":0},{"$f":"Y180*$J11","v":0},{"$f":"Z180*$J11","v":0},{"$f":"AA180*$J11","v":0},{"$f":"AB180*$J11","v":0},{"$f":"AC180*$J11","v":0},{"$f":"AD180*$J11","v":0},{"$f":"AE180*$J11","v":0},{"$f":"AF180*$J11","v":0},{"$f":"AG180*$J11","v":0},{"$f":"AH180*$J11","v":0},{"$f":"AI180*$J11","v":0},{"$f":"AJ180*$J11","v":0}]
[null,null,null,0,41.529834572192144,42.651140105641332,43.802720888493639,44.98539435248297,{"$f":"IF(I95=\"\",(($E12-$D12)/5)*((1+ICSInf)^(I$177-YEAR)),I95)","v":46.2},1.6432,1.6875663999999997,1.7331306927999997,1.7799252215055994,{"$f":"IF(N95=\"\",(($F12-$E12)/5)*((1+ICSInf)^(N$177-YEAR)),N95)","v":1.8279832024862506},2.3466734361917236,2.4100336189689,2.4751045266810601,2.5419323489014483,{"$f":"IF(S95=\"\",(($G12-$F12)/5)*((1+ICSInf)^(S$177-YEAR)),S95)","v":2.6105645223217873},2.9491547408669234,3.02878191887033,3.1105590306798283,3.1945441245081834,{"$f":"IF(X95=\"\",(($H12-$G12)/5)*((1+ICSInf)^(X$177-YEAR)),X95)","v":3.2807968158699041},{"$f":"Y95*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,3488.5061040641399,3582.6957688738721,3679.4285546334659,3778.7731256085694,3880.8,138.02879999999999,141.75557759999998,145.58297819519998,149.51371860647035,153.55058900884504,197.12056864010478,202.44282399338761,207.90878024120906,213.52231730772166,219.28741987503014,247.72899823282157,254.41768118510771,261.28695857710557,268.34170645868738,275.58693253307194,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,130.34255439324374,133.86180336186132,137.47607205263154,141.18792599805261,{"$f":"IF(I96=\"\",(($E13-$D13)/5)*((1+ICSInf)^(I$177-YEAR)),I96)","v":145},5.5457999999999998,5.6955365999999996,5.8493160881999993,6.0072476225813984,{"$f":"IF(N96=\"\",(($F13-$E13)/5)*((1+ICSInf)^(N$177-YEAR)),N96)","v":6.1694433083910951},7.2746876521943431,7.4711042188035899,7.6728240327112864,7.8799902815944902,{"$f":"IF(S96=\"\",(($G13-$F13)/5)*((1+ICSInf)^(S$177-YEAR)),S96)","v":8.0927500191975401},9.3836741754856643,9.6370333782237765,9.8972332794358167,10.164458577980582,{"$f":"IF(X96=\"\",(($H13-$G13)/5)*((1+ICSInf)^(X$177-YEAR)),X96)","v":10.438898959586059},{"$f":"Y96*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,5474.3872845162368,5622.1957411981757,5773.9950262105249,5929.892891918209,6090,232.92359999999999,239.21253719999999,245.67127570439996,252.30440014841872,259.11661895242599,305.5368813921624,313.78637718975079,322.25860937387404,330.95959182696856,339.8955008062967,394.11431537039789,404.75540188539861,415.68379773630431,426.90726027518446,438.43375630261448,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I97=\"\",(($E14-$D14)/5)*((1+ICSInf)^(I$177-YEAR)),I97)","v":0},0,0,0,0,{"$f":"IF(N97=\"\",(($F14-$E14)/5)*((1+ICSInf)^(N$177-YEAR)),N97)","v":0},0,0,0,0,{"$f":"IF(S97=\"\",(($G14-$F14)/5)*((1+ICSInf)^(S$177-YEAR)),S97)","v":0},0,0,0,0,{"$f":"IF(X97=\"\",(($H14-$G14)/5)*((1+ICSInf)^(X$177-YEAR)),X97)","v":0},{"$f":"Y97*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B99","v":"Dimbulah"},null,0,{"$f":"IF(E99=\"\",(($E16-$D16)/5)*((1+ICSInf)^(E$177-YEAR)),E99)","v":71.913133458341377},73.85478806171659,75.84886733938292,77.896786757546266,{"$f":"IF(I99=\"\",(($E16-$D16)/5)*((1+ICSInf)^(I$177-YEAR)),I99)","v":80},{"$f":"IF(J99=\"\",(($F16-$E16)/5)*((1+ICSInf)^(J$177-YEAR)),J99)","v":3.0809999999999995},3.1641869999999992,3.2496200489999993,3.3373597903229988,{"$f":"IF(N99=\"\",(($F16-$E16)/5)*((1+ICSInf)^(N$177-YEAR)),N99)","v":3.4274685046617197},{"$f":"IF(O99=\"\",(($G16-$F16)/5)*((1+ICSInf)^(O$177-YEAR)),O99)","v":3.9893448415259303},4.09705715224713,4.2076776953578019,4.3212849931324619,{"$f":"IF(S99=\"\",(($G16-$F16)/5)*((1+ICSInf)^(S$177-YEAR)),S99)","v":4.4379596879470382},{"$f":"IF(T99=\"\",(($H16-$G16)/5)*((1+ICSInf)^(T$177-YEAR)),T99)","v":5.0939945524065031},5.2315324053214782,5.3727837802651575,5.517848942332316,{"$f":"IF(X99=\"\",(($H16-$G16)/5)*((1+ICSInf)^(X$177-YEAR)),X99)","v":5.6668308637752887},{"$f":"Y99*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,7766.6184135008689,7976.3171106653917,8191.6776726533553,8412.852969814996,8640,332.74799999999993,341.73219599999993,350.9589652919999,360.43485735488389,370.16659850346571,430.84924288480045,442.48217244269006,454.4291910986426,466.69877925830588,479.29964629828015,550.15141165990235,565.00549977471962,580.26064826863706,595.92768577189008,612.01773328773118,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,375.9259051534795,386.07590459262343,396.4999540166242,407.20545277507307,{"$f":"IF(I100=\"\",(($E17-$D17)/5)*((1+ICSInf)^(I$177-YEAR)),I100)","v":418.2},16.226599999999998,16.664718199999999,17.114665591399998,17.576761562367793,{"$f":"IF(N100=\"\",(($F17-$E17)/5)*((1+ICSInf)^(N$177-YEAR)),N100)","v":18.051334124551722},20.885393582106342,21.449299208823209,22.028430287461436,22.623197905222892,{"$f":"IF(S100=\"\",(($G17-$F17)/5)*((1+ICSInf)^(S$177-YEAR)),S100)","v":23.234024248663907},25.738077738474963,26.433005837413784,27.146696995023952,27.879657813889597,{"$f":"IF(X100=\"\",(($H17-$G17)/5)*((1+ICSInf)^(X$177-YEAR)),X100)","v":28.632408574864616},{"$f":"Y100*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,13533.332585525262,13898.732565334443,14273.998344598471,14659.39629990263,15055.199999999999,584.15759999999989,599.92985520000002,616.12796129039998,632.76341624524048,649.84802848386198,751.87416895582828,772.17477151763558,793.02349034861174,814.43512458802411,836.42487295190062,926.57079858509871,951.58821014689624,977.28109182086223,1003.6676813000255,1030.7667086951262,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,17.978283364585344,18.463697015429148,18.96221683484573,19.474196689386567,{"$f":"IF(I101=\"\",(($E18-$D18)/5)*((1+ICSInf)^(I$177-YEAR)),I101)","v":20},0.8216,0.84378319999999984,0.86656534639999983,0.8899626107527997,{"$f":"IF(N101=\"\",(($F18-$E18)/5)*((1+ICSInf)^(N$177-YEAR)),N101)","v":0.91399160124312528},0.93866937447668952,0.96401344758756002,0.99004181067242403,1.0167729395605793,{"$f":"IF(S101=\"\",(($G18-$F18)/5)*((1+ICSInf)^(S$177-YEAR)),S101)","v":1.0442258089287149},1.3405248822122378,1.376719054031968,1.4138904684908309,1.4520655111400833,{"$f":"IF(X101=\"\",(($H18-$G18)/5)*((1+ICSInf)^(X$177-YEAR)),X101)","v":1.4912712799408654},{"$f":"Y101*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,1510.1758026251689,1550.9505492960484,1592.8262141270413,1635.8325219084716,1680,69.014399999999995,70.87778879999999,72.791489097599992,74.756859303235174,76.775294504422519,78.848227456041926,80.977129597355045,83.163512096483615,85.408926923088671,87.714967950012053,112.60409010582796,115.64440053868532,118.7667993532298,121.973502935767,125.26678751503269,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,431.65858358369411,443.3133653404538,455.28282620464597,467.57546251217138,{"$f":"IF(I102=\"\",(($E19-$D19)/5)*((1+ICSInf)^(I$177-YEAR)),I102)","v":480.2},18.485999999999997,18.985121999999997,19.497720293999997,20.024158741937992,{"$f":"IF(N102=\"\",(($F19-$E19)/5)*((1+ICSInf)^(N$177-YEAR)),N102)","v":20.564811027970318},24.405403736393925,25.06434963727656,25.741087077483026,26.436096428575063,{"$f":"IF(S102=\"\",(($G19-$F19)/5)*((1+ICSInf)^(S$177-YEAR)),S102)","v":27.149871032146589},29.223442432226783,30.012475377896905,30.822812213100114,31.655028142853816,{"$f":"IF(X102=\"\",(($H19-$G19)/5)*((1+ICSInf)^(X$177-YEAR)),X102)","v":32.509713902710864},{"$f":"Y102*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,18129.660510515154,18619.16134429906,19121.878700595131,19638.169425511198,20168.399999999998,776.41199999999992,797.37512399999991,818.90425234799989,841.01466716139566,863.72206317475332,1025.0269569285449,1052.7026847656155,1081.125657254287,1110.3160500001527,1140.2945833501567,1227.3845821535249,1260.52396587167,1294.5581129502048,1329.5111819998604,1365.4079839138562,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I103=\"\",(($E20-$D20)/5)*((1+ICSInf)^(I$177-YEAR)),I103)","v":0},0,0,0,0,{"$f":"IF(N103=\"\",(($F20-$E20)/5)*((1+ICSInf)^(N$177-YEAR)),N103)","v":0},0,0,0,0,{"$f":"IF(S103=\"\",(($G20-$F20)/5)*((1+ICSInf)^(S$177-YEAR)),S103)","v":0},0,0,0,0,{"$f":"IF(X103=\"\",(($H20-$G20)/5)*((1+ICSInf)^(X$177-YEAR)),X103)","v":0},{"$f":"Y103*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B105","v":"Kuranda"},null,0,{"$f":"IF(E105=\"\",(($E22-$D22)/5)*((1+ICSInf)^(E$177-YEAR)),E105)","v":704.92849072539138},723.96155997497681,743.50852209430116,763.58325219084725,{"$f":"IF(I105=\"\",(($E22-$D22)/5)*((1+ICSInf)^(I$177-YEAR)),I105)","v":784.2},{"$f":"IF(J105=\"\",(($F22-$E22)/5)*((1+ICSInf)^(J$177-YEAR)),J105)","v":30.3992},31.219978399999995,32.062917816799995,32.928616597853591,{"$f":"IF(N105=\"\",(($F22-$E22)/5)*((1+ICSInf)^(N$177-YEAR)),N105)","v":33.817689245995631},{"$f":"IF(O105=\"\",(($G22-$F22)/5)*((1+ICSInf)^(O$177-YEAR)),O105)","v":40.597450446116824},41.693581608161971,42.81930831158234,43.975429635995056,{"$f":"IF(S105=\"\",(($G22-$F22)/5)*((1+ICSInf)^(S$177-YEAR)),S105)","v":45.162766236166924},{"$f":"IF(T105=\"\",(($H22-$G22)/5)*((1+ICSInf)^(T$177-YEAR)),T105)","v":46.382160924543427},47.634479269506095,48.920610209782751,50.241466685446888,{"$f":"IF(X105=\"\",(($H22-$G22)/5)*((1+ICSInf)^(X$177-YEAR)),X105)","v":51.597986285953944},{"$f":"Y105*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,76132.276998342277,78187.848477297492,80298.920386184531,82466.991236611502,84693.6,3283.1136000000001,3371.7576671999996,3462.7951242143995,3556.290592568188,3652.3104385675283,4384.5246481806171,4502.9068136814931,4624.4852976508928,4749.3464006874656,4877.5787535060281,5009.2733798506906,5144.5237611066586,5283.4259026565369,5426.0784020282636,5572.5825188830258,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,3197.6174792251491,3283.9531511642276,3372.6198862456617,3463.6806231742944,{"$f":"IF(I106=\"\",(($E23-$D23)/5)*((1+ICSInf)^(I$177-YEAR)),I106)","v":3557.2},138.02879999999999,141.75557759999998,145.58297819519998,149.51371860647035,{"$f":"IF(N106=\"\",(($F23-$E23)/5)*((1+ICSInf)^(N$177-YEAR)),N106)","v":153.55058900884504},183.97919739743114,188.94663572716178,194.04819489179513,199.28749615387355,{"$f":"IF(S106=\"\",(($G23-$F23)/5)*((1+ICSInf)^(S$177-YEAR)),S106)","v":204.66825855002813},209.92619655443642,215.59420386140619,221.4152473656641,227.39345904453702,{"$f":"IF(X106=\"\",(($H23-$G23)/5)*((1+ICSInf)^(X$177-YEAR)),X106)","v":233.53308243873951},{"$f":"Y106*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,115114.22925210536,118222.31344191219,121414.31590484382,124692.5024342746,128059.2,4969.0367999999999,5103.2007935999991,5240.9872150271995,5382.4938698329324,5527.8212043184212,6623.2511063075208,6802.0788861778237,6985.7350161046252,7174.3498615394474,7368.0573078010129,7557.3430759597113,7761.3913390106227,7970.9489051639075,8186.1645256033325,8407.1909677946223,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,635.89188260538356,653.06096343572881,670.69360944849348,688.80233690360274,{"$f":"IF(I107=\"\",(($E24-$D24)/5)*((1+ICSInf)^(I$177-YEAR)),I107)","v":707.4},27.523599999999998,28.266737199999994,29.029939104399993,29.813747460218789,{"$f":"IF(N107=\"\",(($F24-$E24)/5)*((1+ICSInf)^(N$177-YEAR)),N107)","v":30.618718641644694},36.373438260971717,37.355521094017952,38.364120163556429,39.399951407972445,{"$f":"IF(S107=\"\",(($G24-$F24)/5)*((1+ICSInf)^(S$177-YEAR)),S107)","v":40.463750095987706},41.824376325021817,42.953634485797402,44.113382616913924,45.304443947570597,{"$f":"IF(X107=\"\",(($H24-$G24)/5)*((1+ICSInf)^(X$177-YEAR)),X107)","v":46.527663934155001},{"$f":"Y107*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,53414.918138852219,54857.120928601216,56338.263193673454,57859.396299902626,59421.599999999999,2311.9823999999999,2374.4059247999994,2438.5148847695996,2504.3547866583781,2571.9723658981543,3055.3688139216242,3137.8637718975078,3222.5860937387401,3309.5959182696852,3398.9550080629674,3513.2476113018324,3608.1052968069816,3705.5241398207695,3805.5732915959302,3908.32377046902,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,3015.8570344091913,3097.2851743382394,3180.9118740453714,3266.7964946445964,{"$f":"IF(I108=\"\",(($E25-$D25)/5)*((1+ICSInf)^(I$177-YEAR)),I108)","v":3355},130.22359999999998,133.73963719999998,137.35060740439997,141.05907380431876,{"$f":"IF(N108=\"\",(($F25-$E25)/5)*((1+ICSInf)^(N$177-YEAR)),N108)","v":144.86766879703535},173.41916693456838,178.10148444180172,182.91022452173036,187.84880058381705,{"$f":"IF(S108=\"\",(($G25-$F25)/5)*((1+ICSInf)^(S$177-YEAR)),S108)","v":192.92071819958008},198.39768256741118,203.75441999673126,209.25578933664298,214.90569564873232,{"$f":"IF(X108=\"\",(($H25-$G25)/5)*((1+ICSInf)^(X$177-YEAR)),X108)","v":220.70814943124807},{"$f":"Y108*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,126665.99544518604,130085.97732220605,133598.29870990559,137205.45277507303,140910,5469.3911999999991,5617.0647623999994,5768.7255109847983,5924.4810997813875,6084.4420894754849,7283.6050112518724,7480.2623465556717,7682.2294299126752,7889.6496245203161,8102.6701643823635,8332.7026678312704,8557.6856398627133,8788.7431521390045,9026.0392172467582,9269.7422761124199,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I109=\"\",(($E26-$D26)/5)*((1+ICSInf)^(I$177-YEAR)),I109)","v":0},0,0,0,0,{"$f":"IF(N109=\"\",(($F26-$E26)/5)*((1+ICSInf)^(N$177-YEAR)),N109)","v":0},0,0,0,0,{"$f":"IF(S109=\"\",(($G26-$F26)/5)*((1+ICSInf)^(S$177-YEAR)),S109)","v":0},0,0,0,0,{"$f":"IF(X109=\"\",(($H26-$G26)/5)*((1+ICSInf)^(X$177-YEAR)),X109)","v":0},{"$f":"Y109*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B111","v":"Mareeba"},null,0,{"$f":"IF(E111=\"\",(($E28-$D28)/5)*((1+ICSInf)^(E$177-YEAR)),E111)","v":3215.236196922443},3302.0475742393487,3391.2028587438108,3482.7653359298934,{"$f":"IF(I111=\"\",(($E28-$D28)/5)*((1+ICSInf)^(I$177-YEAR)),I111)","v":3576.8},{"$f":"IF(J111=\"\",(($F28-$E28)/5)*((1+ICSInf)^(J$177-YEAR)),J111)","v":139.87739999999997},143.65408979999995,147.53275022459997,151.51613448066414,{"$f":"IF(N111=\"\",(($F28-$E28)/5)*((1+ICSInf)^(N$177-YEAR)),N111)","v":155.60707011164206},{"$f":"IF(O111=\"\",(($G28-$F28)/5)*((1+ICSInf)^(O$177-YEAR)),O111)","v":183.97919739743114},188.94663572716178,194.04819489179513,199.28749615387355,{"$f":"IF(S111=\"\",(($G28-$F28)/5)*((1+ICSInf)^(S$177-YEAR)),S111)","v":204.66825855002813},{"$f":"IF(T111=\"\",(($H28-$G28)/5)*((1+ICSInf)^(T$177-YEAR)),T111)","v":210.46240650732133},216.14489148301899,221.98080355306044,227.97428524899308,{"$f":"IF(X111=\"\",(($H28-$G28)/5)*((1+ICSInf)^(X$177-YEAR)),X111)","v":234.12959095071588},{"$f":"Y111*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,347245.50926762383,356621.13801784965,366249.90874433157,376138.65628042846,386294.4,15106.759199999997,15514.641698399995,15933.537024256797,16363.742523911727,16805.563572057341,19869.753318922561,20406.236658533471,20957.205048313874,21523.049584618344,22104.171923403039,22729.939902790706,23343.648280166053,23973.926783730527,24621.222806891252,25285.995822677316,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,15077.846909376791,15484.948775929963,15903.04239288007,16332.424537487832,{"$f":"IF(I112=\"\",(($E29-$D29)/5)*((1+ICSInf)^(I$177-YEAR)),I112)","v":16773.400000000001},656.04759999999987,673.76088519999985,691.95242910039985,710.63514468611049,{"$f":"IF(N112=\"\",(($F29-$E29)/5)*((1+ICSInf)^(N$177-YEAR)),N112)","v":729.82229359263545},862.16782045683919,885.4463516091738,909.35340310262143,933.905944986392,{"$f":"IF(S112=\"\",(($G29-$F29)/5)*((1+ICSInf)^(S$177-YEAR)),S112)","v":959.12140550102458},987.69873321397677,1014.366599010754,1041.7544971840441,1069.8818686080133,{"$f":"IF(X112=\"\",(($H29-$G29)/5)*((1+ICSInf)^(X$177-YEAR)),X112)","v":1098.7686790604296},{"$f":"Y112*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,542802.48873756442,557458.15593347861,572509.52614368254,587967.28334956197,603842.4,23617.713599999995,24255.391867199993,24910.287447614395,25582.865208699979,26273.602569334875,31038.04153644621,31876.068657930256,32736.72251169437,33620.614019510111,34528.370598036883,35557.154395703161,36517.197564387148,37503.161898625585,38515.747269888481,39555.672446175464,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,1551.1662886964234,1593.0477784912266,1636.0600685104896,1680.2336903602727,{"$f":"IF(I113=\"\",(($E30-$D30)/5)*((1+ICSInf)^(I$177-YEAR)),I113)","v":1725.6},67.576599999999985,69.401168199999987,71.274999741399981,73.199424734417775,{"$f":"IF(N113=\"\",(($F30-$E30)/5)*((1+ICSInf)^(N$177-YEAR)),N113)","v":75.175809202247038},88.704255888047143,91.099270797024417,93.558951108544065,96.085042788474738,{"$f":"IF(S113=\"\",(($G30-$F30)/5)*((1+ICSInf)^(S$177-YEAR)),S113)","v":98.679338943763554},101.61178607168762,104.35530429562317,107.17289751160497,110.06656574441831,{"$f":"IF(X113=\"\",(($H30-$G30)/5)*((1+ICSInf)^(X$177-YEAR)),X113)","v":113.03836301951759},{"$f":"Y113*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,130297.96825049957,133816.01339326304,137429.04575488114,141139.62999026291,144950.39999999999,5676.4343999999983,5829.6981287999988,5987.099978277598,6148.7516776910934,6314.7679729887514,7451.1574945959601,7652.3387469500512,7858.9518931177017,8071.1435942318776,8289.0644712761386,8535.3900300217592,8765.8455608323457,9002.5233909748185,9245.5915225311383,9495.2224936394778,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,11789.259316326839,12107.569317867663,12434.473689450087,12770.20447906524,{"$f":"IF(I114=\"\",(($E31-$D31)/5)*((1+ICSInf)^(I$177-YEAR)),I114)","v":13115},513.08920000000001,526.94260839999993,541.17005882679996,555.78165041512341,{"$f":"IF(N114=\"\",(($F31-$E31)/5)*((1+ICSInf)^(N$177-YEAR)),N114)","v":570.78775497633171},673.96461087426303,692.16165536786809,710.85002006280047,730.04297060449596,{"$f":"IF(S114=\"\",(($G31-$F31)/5)*((1+ICSInf)^(S$177-YEAR)),S114)","v":749.75413081081729},772.41043713069143,793.26551893322005,814.68368794441687,836.6801475189161,{"$f":"IF(X114=\"\",(($H31-$G31)/5)*((1+ICSInf)^(X$177-YEAR)),X114)","v":859.27051150192676},{"$f":"Y114*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,495148.89128572727,508517.91135044186,522247.89495690365,536348.58812074002,550830,21549.7464,22131.589552799996,22729.142470725597,23342.829317435182,23973.085709005933,28306.513656719046,29070.789525450458,29855.70084263762,30661.804765388832,31489.673494054325,32441.238359489042,33317.151795195241,34216.714893665507,35140.566195794476,36089.361483080924,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I115=\"\",(($E32-$D32)/5)*((1+ICSInf)^(I$177-YEAR)),I115)","v":0},0,0,0,0,{"$f":"IF(N115=\"\",(($F32-$E32)/5)*((1+ICSInf)^(N$177-YEAR)),N115)","v":0},0,0,0,0,{"$f":"IF(S115=\"\",(($G32-$F32)/5)*((1+ICSInf)^(S$177-YEAR)),S115)","v":0},0,0,0,0,{"$f":"IF(X115=\"\",(($H32-$G32)/5)*((1+ICSInf)^(X$177-YEAR)),X115)","v":0},{"$f":"Y115*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B117","v":"Area5"},null,0,{"$f":"IF(E117=\"\",(($E34-$D34)/5)*((1+ICSInf)^(E$177-YEAR)),E117)","v":0},0,0,0,{"$f":"IF(I117=\"\",(($E34-$D34)/5)*((1+ICSInf)^(I$177-YEAR)),I117)","v":0},{"$f":"IF(J117=\"\",(($F34-$E34)/5)*((1+ICSInf)^(J$177-YEAR)),J117)","v":0},0,0,0,{"$f":"IF(N117=\"\",(($F34-$E34)/5)*((1+ICSInf)^(N$177-YEAR)),N117)","v":0},{"$f":"IF(O117=\"\",(($G34-$F34)/5)*((1+ICSInf)^(O$177-YEAR)),O117)","v":0},0,0,0,{"$f":"IF(S117=\"\",(($G34-$F34)/5)*((1+ICSInf)^(S$177-YEAR)),S117)","v":0},{"$f":"IF(T117=\"\",(($H34-$G34)/5)*((1+ICSInf)^(T$177-YEAR)),T117)","v":0},0,0,0,{"$f":"IF(X117=\"\",(($H34-$G34)/5)*((1+ICSInf)^(X$177-YEAR)),X117)","v":0},{"$f":"Y117*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I118=\"\",(($E35-$D35)/5)*((1+ICSInf)^(I$177-YEAR)),I118)","v":0},0,0,0,0,{"$f":"IF(N118=\"\",(($F35-$E35)/5)*((1+ICSInf)^(N$177-YEAR)),N118)","v":0},0,0,0,0,{"$f":"IF(S118=\"\",(($G35-$F35)/5)*((1+ICSInf)^(S$177-YEAR)),S118)","v":0},0,0,0,0,{"$f":"IF(X118=\"\",(($H35-$G35)/5)*((1+ICSInf)^(X$177-YEAR)),X118)","v":0},{"$f":"Y118*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I119=\"\",(($E36-$D36)/5)*((1+ICSInf)^(I$177-YEAR)),I119)","v":0},0,0,0,0,{"$f":"IF(N119=\"\",(($F36-$E36)/5)*((1+ICSInf)^(N$177-YEAR)),N119)","v":0},0,0,0,0,{"$f":"IF(S119=\"\",(($G36-$F36)/5)*((1+ICSInf)^(S$177-YEAR)),S119)","v":0},0,0,0,0,{"$f":"IF(X119=\"\",(($H36-$G36)/5)*((1+ICSInf)^(X$177-YEAR)),X119)","v":0},{"$f":"Y119*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I120=\"\",(($E37-$D37)/5)*((1+ICSInf)^(I$177-YEAR)),I120)","v":0},0,0,0,0,{"$f":"IF(N120=\"\",(($F37-$E37)/5)*((1+ICSInf)^(N$177-YEAR)),N120)","v":0},0,0,0,0,{"$f":"IF(S120=\"\",(($G37-$F37)/5)*((1+ICSInf)^(S$177-YEAR)),S120)","v":0},0,0,0,0,{"$f":"IF(X120=\"\",(($H37-$G37)/5)*((1+ICSInf)^(X$177-YEAR)),X120)","v":0},{"$f":"Y120*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I121=\"\",(($E38-$D38)/5)*((1+ICSInf)^(I$177-YEAR)),I121)","v":0},0,0,0,0,{"$f":"IF(N121=\"\",(($F38-$E38)/5)*((1+ICSInf)^(N$177-YEAR)),N121)","v":0},0,0,0,0,{"$f":"IF(S121=\"\",(($G38-$F38)/5)*((1+ICSInf)^(S$177-YEAR)),S121)","v":0},0,0,0,0,{"$f":"IF(X121=\"\",(($H38-$G38)/5)*((1+ICSInf)^(X$177-YEAR)),X121)","v":0},{"$f":"Y121*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B123","v":"Area 6"},null,0,{"$f":"IF(E123=\"\",(($E40-$D40)/5)*((1+ICSInf)^(E$177-YEAR)),E123)","v":0},0,0,0,{"$f":"IF(I123=\"\",(($E40-$D40)/5)*((1+ICSInf)^(I$177-YEAR)),I123)","v":0},{"$f":"IF(J123=\"\",(($F40-$E40)/5)*((1+ICSInf)^(J$177-YEAR)),J123)","v":0},0,0,0,{"$f":"IF(N123=\"\",(($F40-$E40)/5)*((1+ICSInf)^(N$177-YEAR)),N123)","v":0},{"$f":"IF(O123=\"\",(($G40-$F40)/5)*((1+ICSInf)^(O$177-YEAR)),O123)","v":0},0,0,0,{"$f":"IF(S123=\"\",(($G40-$F40)/5)*((1+ICSInf)^(S$177-YEAR)),S123)","v":0},{"$f":"IF(T123=\"\",(($H40-$G40)/5)*((1+ICSInf)^(T$177-YEAR)),T123)","v":0},0,0,0,{"$f":"IF(X123=\"\",(($H40-$G40)/5)*((1+ICSInf)^(X$177-YEAR)),X123)","v":0},{"$f":"Y123*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I124=\"\",(($E41-$D41)/5)*((1+ICSInf)^(I$177-YEAR)),I124)","v":0},0,0,0,0,{"$f":"IF(N124=\"\",(($F41-$E41)/5)*((1+ICSInf)^(N$177-YEAR)),N124)","v":0},0,0,0,0,{"$f":"IF(S124=\"\",(($G41-$F41)/5)*((1+ICSInf)^(S$177-YEAR)),S124)","v":0},0,0,0,0,{"$f":"IF(X124=\"\",(($H41-$G41)/5)*((1+ICSInf)^(X$177-YEAR)),X124)","v":0},{"$f":"Y124*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I125=\"\",(($E42-$D42)/5)*((1+ICSInf)^(I$177-YEAR)),I125)","v":0},0,0,0,0,{"$f":"IF(N125=\"\",(($F42-$E42)/5)*((1+ICSInf)^(N$177-YEAR)),N125)","v":0},0,0,0,0,{"$f":"IF(S125=\"\",(($G42-$F42)/5)*((1+ICSInf)^(S$177-YEAR)),S125)","v":0},0,0,0,0,{"$f":"IF(X125=\"\",(($H42-$G42)/5)*((1+ICSInf)^(X$177-YEAR)),X125)","v":0},{"$f":"Y125*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I126=\"\",(($E43-$D43)/5)*((1+ICSInf)^(I$177-YEAR)),I126)","v":0},0,0,0,0,{"$f":"IF(N126=\"\",(($F43-$E43)/5)*((1+ICSInf)^(N$177-YEAR)),N126)","v":0},0,0,0,0,{"$f":"IF(S126=\"\",(($G43-$F43)/5)*((1+ICSInf)^(S$177-YEAR)),S126)","v":0},0,0,0,0,{"$f":"IF(X126=\"\",(($H43-$G43)/5)*((1+ICSInf)^(X$177-YEAR)),X126)","v":0},{"$f":"Y126*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I127=\"\",(($E44-$D44)/5)*((1+ICSInf)^(I$177-YEAR)),I127)","v":0},0,0,0,0,{"$f":"IF(N127=\"\",(($F44-$E44)/5)*((1+ICSInf)^(N$177-YEAR)),N127)","v":0},0,0,0,0,{"$f":"IF(S127=\"\",(($G44-$F44)/5)*((1+ICSInf)^(S$177-YEAR)),S127)","v":0},0,0,0,0,{"$f":"IF(X127=\"\",(($H44-$G44)/5)*((1+ICSInf)^(X$177-YEAR)),X127)","v":0},{"$f":"Y127*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B129","v":"Area 7"},null,0,{"$f":"IF(E129=\"\",(($E46-$D46)/5)*((1+ICSInf)^(E$177-YEAR)),E129)","v":0},0,0,0,{"$f":"IF(I129=\"\",(($E46-$D46)/5)*((1+ICSInf)^(I$177-YEAR)),I129)","v":0},{"$f":"IF(J129=\"\",(($F46-$E46)/5)*((1+ICSInf)^(J$177-YEAR)),J129)","v":0},0,0,0,{"$f":"IF(N129=\"\",(($F46-$E46)/5)*((1+ICSInf)^(N$177-YEAR)),N129)","v":0},{"$f":"IF(O129=\"\",(($G46-$F46)/5)*((1+ICSInf)^(O$177-YEAR)),O129)","v":0},0,0,0,{"$f":"IF(S129=\"\",(($G46-$F46)/5)*((1+ICSInf)^(S$177-YEAR)),S129)","v":0},{"$f":"IF(T129=\"\",(($H46-$G46)/5)*((1+ICSInf)^(T$177-YEAR)),T129)","v":0},0,0,0,{"$f":"IF(X129=\"\",(($H46-$G46)/5)*((1+ICSInf)^(X$177-YEAR)),X129)","v":0},{"$f":"Y129*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I130=\"\",(($E47-$D47)/5)*((1+ICSInf)^(I$177-YEAR)),I130)","v":0},0,0,0,0,{"$f":"IF(N130=\"\",(($F47-$E47)/5)*((1+ICSInf)^(N$177-YEAR)),N130)","v":0},0,0,0,0,{"$f":"IF(S130=\"\",(($G47-$F47)/5)*((1+ICSInf)^(S$177-YEAR)),S130)","v":0},0,0,0,0,{"$f":"IF(X130=\"\",(($H47-$G47)/5)*((1+ICSInf)^(X$177-YEAR)),X130)","v":0},{"$f":"Y130*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I131=\"\",(($E48-$D48)/5)*((1+ICSInf)^(I$177-YEAR)),I131)","v":0},0,0,0,0,{"$f":"IF(N131=\"\",(($F48-$E48)/5)*((1+ICSInf)^(N$177-YEAR)),N131)","v":0},0,0,0,0,{"$f":"IF(S131=\"\",(($G48-$F48)/5)*((1+ICSInf)^(S$177-YEAR)),S131)","v":0},0,0,0,0,{"$f":"IF(X131=\"\",(($H48-$G48)/5)*((1+ICSInf)^(X$177-YEAR)),X131)","v":0},{"$f":"Y131*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I132=\"\",(($E49-$D49)/5)*((1+ICSInf)^(I$177-YEAR)),I132)","v":0},0,0,0,0,{"$f":"IF(N132=\"\",(($F49-$E49)/5)*((1+ICSInf)^(N$177-YEAR)),N132)","v":0},0,0,0,0,{"$f":"IF(S132=\"\",(($G49-$F49)/5)*((1+ICSInf)^(S$177-YEAR)),S132)","v":0},0,0,0,0,{"$f":"IF(X132=\"\",(($H49-$G49)/5)*((1+ICSInf)^(X$177-YEAR)),X132)","v":0},{"$f":"Y132*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I133=\"\",(($E50-$D50)/5)*((1+ICSInf)^(I$177-YEAR)),I133)","v":0},0,0,0,0,{"$f":"IF(N133=\"\",(($F50-$E50)/5)*((1+ICSInf)^(N$177-YEAR)),N133)","v":0},0,0,0,0,{"$f":"IF(S133=\"\",(($G50-$F50)/5)*((1+ICSInf)^(S$177-YEAR)),S133)","v":0},0,0,0,0,{"$f":"IF(X133=\"\",(($H50-$G50)/5)*((1+ICSInf)^(X$177-YEAR)),X133)","v":0},{"$f":"Y133*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B135","v":"Area 8"},null,0,{"$f":"IF(E135=\"\",(($E52-$D52)/5)*((1+ICSInf)^(E$177-YEAR)),E135)","v":0},0,0,0,{"$f":"IF(I135=\"\",(($E52-$D52)/5)*((1+ICSInf)^(I$177-YEAR)),I135)","v":0},{"$f":"IF(J135=\"\",(($F52-$E52)/5)*((1+ICSInf)^(J$177-YEAR)),J135)","v":0},0,0,0,{"$f":"IF(N135=\"\",(($F52-$E52)/5)*((1+ICSInf)^(N$177-YEAR)),N135)","v":0},{"$f":"IF(O135=\"\",(($G52-$F52)/5)*((1+ICSInf)^(O$177-YEAR)),O135)","v":0},0,0,0,{"$f":"IF(S135=\"\",(($G52-$F52)/5)*((1+ICSInf)^(S$177-YEAR)),S135)","v":0},{"$f":"IF(T135=\"\",(($H52-$G52)/5)*((1+ICSInf)^(T$177-YEAR)),T135)","v":0},0,0,0,{"$f":"IF(X135=\"\",(($H52-$G52)/5)*((1+ICSInf)^(X$177-YEAR)),X135)","v":0},{"$f":"Y135*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I136=\"\",(($E53-$D53)/5)*((1+ICSInf)^(I$177-YEAR)),I136)","v":0},0,0,0,0,{"$f":"IF(N136=\"\",(($F53-$E53)/5)*((1+ICSInf)^(N$177-YEAR)),N136)","v":0},0,0,0,0,{"$f":"IF(S136=\"\",(($G53-$F53)/5)*((1+ICSInf)^(S$177-YEAR)),S136)","v":0},0,0,0,0,{"$f":"IF(X136=\"\",(($H53-$G53)/5)*((1+ICSInf)^(X$177-YEAR)),X136)","v":0},{"$f":"Y136*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I137=\"\",(($E54-$D54)/5)*((1+ICSInf)^(I$177-YEAR)),I137)","v":0},0,0,0,0,{"$f":"IF(N137=\"\",(($F54-$E54)/5)*((1+ICSInf)^(N$177-YEAR)),N137)","v":0},0,0,0,0,{"$f":"IF(S137=\"\",(($G54-$F54)/5)*((1+ICSInf)^(S$177-YEAR)),S137)","v":0},0,0,0,0,{"$f":"IF(X137=\"\",(($H54-$G54)/5)*((1+ICSInf)^(X$177-YEAR)),X137)","v":0},{"$f":"Y137*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I138=\"\",(($E55-$D55)/5)*((1+ICSInf)^(I$177-YEAR)),I138)","v":0},0,0,0,0,{"$f":"IF(N138=\"\",(($F55-$E55)/5)*((1+ICSInf)^(N$177-YEAR)),N138)","v":0},0,0,0,0,{"$f":"IF(S138=\"\",(($G55-$F55)/5)*((1+ICSInf)^(S$177-YEAR)),S138)","v":0},0,0,0,0,{"$f":"IF(X138=\"\",(($H55-$G55)/5)*((1+ICSInf)^(X$177-YEAR)),X138)","v":0},{"$f":"Y138*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I139=\"\",(($E56-$D56)/5)*((1+ICSInf)^(I$177-YEAR)),I139)","v":0},0,0,0,0,{"$f":"IF(N139=\"\",(($F56-$E56)/5)*((1+ICSInf)^(N$177-YEAR)),N139)","v":0},0,0,0,0,{"$f":"IF(S139=\"\",(($G56-$F56)/5)*((1+ICSInf)^(S$177-YEAR)),S139)","v":0},0,0,0,0,{"$f":"IF(X139=\"\",(($H56-$G56)/5)*((1+ICSInf)^(X$177-YEAR)),X139)","v":0},{"$f":"Y139*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B141","v":"Area 9"},null,0,{"$f":"IF(E141=\"\",(($E58-$D58)/5)*((1+ICSInf)^(E$177-YEAR)),E141)","v":0},0,0,0,{"$f":"IF(I141=\"\",(($E58-$D58)/5)*((1+ICSInf)^(I$177-YEAR)),I141)","v":0},{"$f":"IF(J141=\"\",(($F58-$E58)/5)*((1+ICSInf)^(J$177-YEAR)),J141)","v":0},0,0,0,{"$f":"IF(N141=\"\",(($F58-$E58)/5)*((1+ICSInf)^(N$177-YEAR)),N141)","v":0},{"$f":"IF(O141=\"\",(($G58-$F58)/5)*((1+ICSInf)^(O$177-YEAR)),O141)","v":0},0,0,0,{"$f":"IF(S141=\"\",(($G58-$F58)/5)*((1+ICSInf)^(S$177-YEAR)),S141)","v":0},{"$f":"IF(T141=\"\",(($H58-$G58)/5)*((1+ICSInf)^(T$177-YEAR)),T141)","v":0},0,0,0,{"$f":"IF(X141=\"\",(($H58-$G58)/5)*((1+ICSInf)^(X$177-YEAR)),X141)","v":0},{"$f":"Y141*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I142=\"\",(($E59-$D59)/5)*((1+ICSInf)^(I$177-YEAR)),I142)","v":0},0,0,0,0,{"$f":"IF(N142=\"\",(($F59-$E59)/5)*((1+ICSInf)^(N$177-YEAR)),N142)","v":0},0,0,0,0,{"$f":"IF(S142=\"\",(($G59-$F59)/5)*((1+ICSInf)^(S$177-YEAR)),S142)","v":0},0,0,0,0,{"$f":"IF(X142=\"\",(($H59-$G59)/5)*((1+ICSInf)^(X$177-YEAR)),X142)","v":0},{"$f":"Y142*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I143=\"\",(($E60-$D60)/5)*((1+ICSInf)^(I$177-YEAR)),I143)","v":0},0,0,0,0,{"$f":"IF(N143=\"\",(($F60-$E60)/5)*((1+ICSInf)^(N$177-YEAR)),N143)","v":0},0,0,0,0,{"$f":"IF(S143=\"\",(($G60-$F60)/5)*((1+ICSInf)^(S$177-YEAR)),S143)","v":0},0,0,0,0,{"$f":"IF(X143=\"\",(($H60-$G60)/5)*((1+ICSInf)^(X$177-YEAR)),X143)","v":0},{"$f":"Y143*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I144=\"\",(($E61-$D61)/5)*((1+ICSInf)^(I$177-YEAR)),I144)","v":0},0,0,0,0,{"$f":"IF(N144=\"\",(($F61-$E61)/5)*((1+ICSInf)^(N$177-YEAR)),N144)","v":0},0,0,0,0,{"$f":"IF(S144=\"\",(($G61-$F61)/5)*((1+ICSInf)^(S$177-YEAR)),S144)","v":0},0,0,0,0,{"$f":"IF(X144=\"\",(($H61-$G61)/5)*((1+ICSInf)^(X$177-YEAR)),X144)","v":0},{"$f":"Y144*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I145=\"\",(($E62-$D62)/5)*((1+ICSInf)^(I$177-YEAR)),I145)","v":0},0,0,0,0,{"$f":"IF(N145=\"\",(($F62-$E62)/5)*((1+ICSInf)^(N$177-YEAR)),N145)","v":0},0,0,0,0,{"$f":"IF(S145=\"\",(($G62-$F62)/5)*((1+ICSInf)^(S$177-YEAR)),S145)","v":0},0,0,0,0,{"$f":"IF(X145=\"\",(($H62-$G62)/5)*((1+ICSInf)^(X$177-YEAR)),X145)","v":0},{"$f":"Y145*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B147","v":"Area 10"},null,0,{"$f":"IF(E147=\"\",(($E64-$D64)/5)*((1+ICSInf)^(E$177-YEAR)),E147)","v":0},0,0,0,{"$f":"IF(I147=\"\",(($E64-$D64)/5)*((1+ICSInf)^(I$177-YEAR)),I147)","v":0},{"$f":"IF(J147=\"\",(($F64-$E64)/5)*((1+ICSInf)^(J$177-YEAR)),J147)","v":0},0,0,0,{"$f":"IF(N147=\"\",(($F64-$E64)/5)*((1+ICSInf)^(N$177-YEAR)),N147)","v":0},{"$f":"IF(O147=\"\",(($G64-$F64)/5)*((1+ICSInf)^(O$177-YEAR)),O147)","v":0},0,0,0,{"$f":"IF(S147=\"\",(($G64-$F64)/5)*((1+ICSInf)^(S$177-YEAR)),S147)","v":0},{"$f":"IF(T147=\"\",(($H64-$G64)/5)*((1+ICSInf)^(T$177-YEAR)),T147)","v":0},0,0,0,{"$f":"IF(X147=\"\",(($H64-$G64)/5)*((1+ICSInf)^(X$177-YEAR)),X147)","v":0},{"$f":"Y147*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I148=\"\",(($E65-$D65)/5)*((1+ICSInf)^(I$177-YEAR)),I148)","v":0},0,0,0,0,{"$f":"IF(N148=\"\",(($F65-$E65)/5)*((1+ICSInf)^(N$177-YEAR)),N148)","v":0},0,0,0,0,{"$f":"IF(S148=\"\",(($G65-$F65)/5)*((1+ICSInf)^(S$177-YEAR)),S148)","v":0},0,0,0,0,{"$f":"IF(X148=\"\",(($H65-$G65)/5)*((1+ICSInf)^(X$177-YEAR)),X148)","v":0},{"$f":"Y148*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I149=\"\",(($E66-$D66)/5)*((1+ICSInf)^(I$177-YEAR)),I149)","v":0},0,0,0,0,{"$f":"IF(N149=\"\",(($F66-$E66)/5)*((1+ICSInf)^(N$177-YEAR)),N149)","v":0},0,0,0,0,{"$f":"IF(S149=\"\",(($G66-$F66)/5)*((1+ICSInf)^(S$177-YEAR)),S149)","v":0},0,0,0,0,{"$f":"IF(X149=\"\",(($H66-$G66)/5)*((1+ICSInf)^(X$177-YEAR)),X149)","v":0},{"$f":"Y149*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I150=\"\",(($E67-$D67)/5)*((1+ICSInf)^(I$177-YEAR)),I150)","v":0},0,0,0,0,{"$f":"IF(N150=\"\",(($F67-$E67)/5)*((1+ICSInf)^(N$177-YEAR)),N150)","v":0},0,0,0,0,{"$f":"IF(S150=\"\",(($G67-$F67)/5)*((1+ICSInf)^(S$177-YEAR)),S150)","v":0},0,0,0,0,{"$f":"IF(X150=\"\",(($H67-$G67)/5)*((1+ICSInf)^(X$177-YEAR)),X150)","v":0},{"$f":"Y150*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I151=\"\",(($E68-$D68)/5)*((1+ICSInf)^(I$177-YEAR)),I151)","v":0},0,0,0,0,{"$f":"IF(N151=\"\",(($F68-$E68)/5)*((1+ICSInf)^(N$177-YEAR)),N151)","v":0},0,0,0,0,{"$f":"IF(S151=\"\",(($G68-$F68)/5)*((1+ICSInf)^(S$177-YEAR)),S151)","v":0},0,0,0,0,{"$f":"IF(X151=\"\",(($H68-$G68)/5)*((1+ICSInf)^(X$177-YEAR)),X151)","v":0},{"$f":"Y151*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B153","v":"Area 12"},null,0,{"$f":"IF(E153=\"\",(($E70-$D70)/5)*((1+ICSInf)^(E$177-YEAR)),E153)","v":0},0,0,0,{"$f":"IF(I153=\"\",(($E70-$D70)/5)*((1+ICSInf)^(I$177-YEAR)),I153)","v":0},{"$f":"IF(J153=\"\",(($F70-$E70)/5)*((1+ICSInf)^(J$177-YEAR)),J153)","v":0},0,0,0,{"$f":"IF(N153=\"\",(($F70-$E70)/5)*((1+ICSInf)^(N$177-YEAR)),N153)","v":0},{"$f":"IF(O153=\"\",(($G70-$F70)/5)*((1+ICSInf)^(O$177-YEAR)),O153)","v":0},0,0,0,{"$f":"IF(S153=\"\",(($G70-$F70)/5)*((1+ICSInf)^(S$177-YEAR)),S153)","v":0},{"$f":"IF(T153=\"\",(($H70-$G70)/5)*((1+ICSInf)^(T$177-YEAR)),T153)","v":0},0,0,0,{"$f":"IF(X153=\"\",(($H70-$G70)/5)*((1+ICSInf)^(X$177-YEAR)),X153)","v":0},{"$f":"Y153*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I154=\"\",(($E71-$D71)/5)*((1+ICSInf)^(I$177-YEAR)),I154)","v":0},0,0,0,0,{"$f":"IF(N154=\"\",(($F71-$E71)/5)*((1+ICSInf)^(N$177-YEAR)),N154)","v":0},0,0,0,0,{"$f":"IF(S154=\"\",(($G71-$F71)/5)*((1+ICSInf)^(S$177-YEAR)),S154)","v":0},0,0,0,0,{"$f":"IF(X154=\"\",(($H71-$G71)/5)*((1+ICSInf)^(X$177-YEAR)),X154)","v":0},{"$f":"Y154*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I155=\"\",(($E72-$D72)/5)*((1+ICSInf)^(I$177-YEAR)),I155)","v":0},0,0,0,0,{"$f":"IF(N155=\"\",(($F72-$E72)/5)*((1+ICSInf)^(N$177-YEAR)),N155)","v":0},0,0,0,0,{"$f":"IF(S155=\"\",(($G72-$F72)/5)*((1+ICSInf)^(S$177-YEAR)),S155)","v":0},0,0,0,0,{"$f":"IF(X155=\"\",(($H72-$G72)/5)*((1+ICSInf)^(X$177-YEAR)),X155)","v":0},{"$f":"Y155*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I156=\"\",(($E73-$D73)/5)*((1+ICSInf)^(I$177-YEAR)),I156)","v":0},0,0,0,0,{"$f":"IF(N156=\"\",(($F73-$E73)/5)*((1+ICSInf)^(N$177-YEAR)),N156)","v":0},0,0,0,0,{"$f":"IF(S156=\"\",(($G73-$F73)/5)*((1+ICSInf)^(S$177-YEAR)),S156)","v":0},0,0,0,0,{"$f":"IF(X156=\"\",(($H73-$G73)/5)*((1+ICSInf)^(X$177-YEAR)),X156)","v":0},{"$f":"Y156*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I157=\"\",(($E74-$D74)/5)*((1+ICSInf)^(I$177-YEAR)),I157)","v":0},0,0,0,0,{"$f":"IF(N157=\"\",(($F74-$E74)/5)*((1+ICSInf)^(N$177-YEAR)),N157)","v":0},0,0,0,0,{"$f":"IF(S157=\"\",(($G74-$F74)/5)*((1+ICSInf)^(S$177-YEAR)),S157)","v":0},0,0,0,0,{"$f":"IF(X157=\"\",(($H74-$G74)/5)*((1+ICSInf)^(X$177-YEAR)),X157)","v":0},{"$f":"Y157*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B159","v":"Outside priority infrastructure area (total)"},null,{"$f":"D159","v":0},{"$f":"IF(E159=\"\",(($E76-$D76)/5)*((1+ICSInf)^(E$177-YEAR)),E159)","v":0},0,0,0,{"$f":"IF(I159=\"\",(($E76-$D76)/5)*((1+ICSInf)^(I$177-YEAR)),I159)","v":0},{"$f":"IF(J159=\"\",(($F76-$E76)/5)*((1+ICSInf)^(J$177-YEAR)),J159)","v":0},0,0,0,{"$f":"IF(N159=\"\",(($F76-$E76)/5)*((1+ICSInf)^(N$177-YEAR)),N159)","v":0},{"$f":"IF(O159=\"\",(($G76-$F76)/5)*((1+ICSInf)^(O$177-YEAR)),O159)","v":0},0,0,0,{"$f":"IF(S159=\"\",(($G76-$F76)/5)*((1+ICSInf)^(S$177-YEAR)),S159)","v":0},{"$f":"IF(T159=\"\",(($H76-$G76)/5)*((1+ICSInf)^(T$177-YEAR)),T159)","v":0},0,0,0,{"$f":"IF(X159=\"\",(($H76-$G76)/5)*((1+ICSInf)^(X$177-YEAR)),X159)","v":0},{"$f":"Y159*((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*$J76","v":0}]
[null,null,null,0,0,0,0,0,{"$f":"IF(I160=\"\",(($E77-$D77)/5)*((1+ICSInf)^(I$177-YEAR)),I160)","v":0},0,0,0,0,{"$f":"IF(N160=\"\",(($F77-$E77)/5)*((1+ICSInf)^(N$177-YEAR)),N160)","v":0},0,0,0,0,{"$f":"IF(S160=\"\",(($G77-$F77)/5)*((1+ICSInf)^(S$177-YEAR)),S160)","v":0},0,0,0,0,{"$f":"IF(X160=\"\",(($H77-$G77)/5)*((1+ICSInf)^(X$177-YEAR)),X160)","v":0},{"$f":"Y160*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I161=\"\",(($E78-$D78)/5)*((1+ICSInf)^(I$177-YEAR)),I161)","v":0},0,0,0,0,{"$f":"IF(N161=\"\",(($F78-$E78)/5)*((1+ICSInf)^(N$177-YEAR)),N161)","v":0},0,0,0,0,{"$f":"IF(S161=\"\",(($G78-$F78)/5)*((1+ICSInf)^(S$177-YEAR)),S161)","v":0},0,0,0,0,{"$f":"IF(X161=\"\",(($H78-$G78)/5)*((1+ICSInf)^(X$177-YEAR)),X161)","v":0},{"$f":"Y161*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I162=\"\",(($E79-$D79)/5)*((1+ICSInf)^(I$177-YEAR)),I162)","v":0},0,0,0,0,{"$f":"IF(N162=\"\",(($F79-$E79)/5)*((1+ICSInf)^(N$177-YEAR)),N162)","v":0},0,0,0,0,{"$f":"IF(S162=\"\",(($G79-$F79)/5)*((1+ICSInf)^(S$177-YEAR)),S162)","v":0},0,0,0,0,{"$f":"IF(X162=\"\",(($H79-$G79)/5)*((1+ICSInf)^(X$177-YEAR)),X162)","v":0},{"$f":"Y162*((1+ICSInf)^(Y$177-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,{"$f":"IF(I163=\"\",(($E80-$D80)/5)*((1+ICSInf)^(I$177-YEAR)),I163)","v":0},0,0,0,0,{"$f":"IF(N163=\"\",(($F80-$E80)/5)*((1+ICSInf)^(N$177-YEAR)),N163)","v":0},0,0,0,0,{"$f":"IF(S163=\"\",(($G80-$F80)/5)*((1+ICSInf)^(S$177-YEAR)),S163)","v":0},0,0,0,0,{"$f":"IF(X163=\"\",(($H80-$G80)/5)*((1+ICSInf)^(X$177-YEAR)),X163)","v":0},{"$f":"Y163*((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]

{"sheet":"Catchment Demand - Water Supply","index":26,"n_rows":110,"n_cols":34,"rows_kept":110,"cut":false,"hidden":true,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Water Supply"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (EP)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$f":"YEAR","v":2016},{"$f":"YEAR +5","v":2021},{"$f":"YEAR +10","v":2026},{"$f":"YEAR +15","v":2031},{"$f":"YEAR +20","v":2036},null,{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2017 - 2046)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,"CHILLAGOE","CHILLAGOE",193,201,209,217,null,null,{"$f":"NPV(WACC,E81:AH81)","v":20.502756718583818},null,217]
[null,"DIMBULAH","DIMBULAH",379,393,409,426,null,null,{"$f":"NPV(WACC,E82:AH82)","v":40.251733747292562},null,426]
[null,"KURANDA","KURANDA",1991,2066,2154,2242,null,null,214.17145580175264,null,2242]
[null,"MAREEBA","MAREEBA",9212,9562,9967,10371,null,null,988.90157073339969,null,10371]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":11775},{"$f":"SUM(E8:E37)","v":12222},{"$f":"SUM(F8:F37)","v":12739},{"$f":"SUM(G8:G37)","v":13256},{"$f":"SUM(H8:H37)","v":0}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",{"$f":"YEAR","v":2016},{"$f":"D42 +1","v":2017},{"$f":"E42 +1","v":2018},{"$f":"F42 +1","v":2019},{"$f":"G42 +1","v":2020},{"$f":"H42 +1","v":2021},{"$f":"I42 +1","v":2022},{"$f":"J42 +1","v":2023},{"$f":"K42 +1","v":2024},{"$f":"L42 +1","v":2025},{"$f":"M42 +1","v":2026},{"$f":"N42 +1","v":2027},{"$f":"O42 +1","v":2028},{"$f":"P42 +1","v":2029},{"$f":"Q42 +1","v":2030},{"$f":"R42 +1","v":2031},{"$f":"S42 +1","v":2032},{"$f":"T42 +1","v":2033},{"$f":"U42 +1","v":2034},{"$f":"V42 +1","v":2035},{"$f":"W42 +1","v":2036},{"$f":"X42 +1","v":2037},{"$f":"Y42 +1","v":2038},{"$f":"Z42 +1","v":2039},{"$f":"AA42 +1","v":2040},{"$f":"AB42 +1","v":2041},{"$f":"AC42 +1","v":2042},{"$f":"AD42 +1","v":2043},{"$f":"AE42 +1","v":2044},{"$f":"AF42 +1","v":2045},{"$f":"AG42 +1","v":2046}]
[null,{"$f":"B8","v":"CHILLAGOE"},{"$f":"C8","v":"CHILLAGOE"}]
[null,{"$f":"B9","v":"DIMBULAH"},"DIMBULAH"]
[null,{"$f":"B10","v":"KURANDA"},"KURANDA"]
[null,{"$f":"B11","v":"MAREEBA"},"MAREEBA"]
[null,{"$f":"B12","v":0},0]
[null,{"$f":"B13","v":0},0]
[null,{"$f":"B14","v":0},0]
[null,{"$f":"B15","v":0},0]
[null,{"$f":"B16","v":0},0]
[null,{"$f":"B17","v":0},0]
[null,{"$f":"B18","v":0},0]
[null,{"$f":"B19","v":0},0]
[null,{"$f":"B20","v":0},0]
[null,{"$f":"B21","v":0},0]
[null,{"$f":"B22","v":0},0]
[null,{"$f":"B23","v":0},0]
[null,{"$f":"B24","v":0},0]
[null,{"$f":"B25","v":0},0]
[null,{"$f":"B26","v":0},0]
[null,{"$f":"B27","v":0},0]
[null,{"$f":"B28","v":0},0]
[null,{"$f":"B29","v":0},0]
[null,{"$f":"B30","v":0},0]
[null,{"$f":"B31","v":0},0]
[null,{"$f":"B32","v":0},0]
[null,{"$f":"B33","v":0},0]
[null,{"$f":"B34","v":0},0]
[null,{"$f":"B35","v":0},0]
[null,{"$f":"B36","v":0},0]
[null,{"$f":"B37","v":0},0]
[]
[]
[]
[]
[]
[null,{"$f":"WACC","v":7.5000000000000011E-2}]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D42","v":2016},{"$f":"D80 +1","v":2017},{"$f":"E80 +1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,{"$f":"B8","v":"CHILLAGOE"},"CHILLAGOE",193,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":1.6432},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":1.6875663999999997},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":1.7331306927999997},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":1.7799252215055994},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":1.8279832024862506},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":1.877338748953379},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":1.92802689517512},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":1.9800836213448481},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":2.0335458791211587},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":2.0884516178574297},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":2.1448398115395806},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":2.2027504864511491},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":2.2622247495853296},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":2.3233048178241336},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":2.3860340479053845},{"$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$80-YEAR)))))","v":2.4504569671988299},2.5166193053131978,2.5845680265566542,2.6543513632736837,2.7260188500820726,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,"DIMBULAH","DIMBULAH",379,2.8755999999999995,2.9532411999999995,3.0329787123999994,3.1148691376347988,3.1989706043509378,3.7546774979067581,3.8560537903502401,3.9601672426896961,4.0670917582423174,4.1769032357148594,4.5577845995216082,4.6808447837086913,4.8072275928688253,4.9370227378762834,5.070322351798942,5.2072210552975129,5.3478160237905445,5.4922070564328891,5.6404966469565778,5.7927900564244039,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,"KURANDA","KURANDA",1991,15.404999999999999,15.820934999999997,16.248100244999996,16.686798951614993,17.137342523308597,20.65072623848717,21.208295846926323,21.78091983479333,22.369004670332746,22.972967796431728,23.593237926935387,24.23025535096264,24.884472245438626,25.556352996065467,26.246374526959233,26.955026639187128,27.682812358445176,28.430248292123196,29.197864996010523,29.986207350902799,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83)<($L10*((1+ICSInf)^(Z$80-YEAR)))),Y83*((1+ICSInf)),Z45*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,"MAREEBA","MAREEBA",9212,71.89,73.831029999999984,75.824467809999987,77.871728440869973,79.974265108773452,95.040274165764814,97.606361568240445,100.24173333058293,102.94826013050866,105.72786315403238,108.31441048274881,111.23889956578302,114.24234985405913,117.32689330011873,120.49471941922192,123.74807684354089,127.08927491831648,130.520685341111,134.04474384532102,137.66395192914464,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z48=\"\",IF(($D86+NPV(ICSInf,$E86:Y86)<($L13*((1+ICSInf)^(Z$80-YEAR)))),Y86*((1+ICSInf)),Z48*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA48=\"\",IF(($D86+NPV(ICSInf,$E86:Z86)<($L13*((1+ICSInf)^(AA$80-YEAR)))),Z86*((1+ICSInf)),AA48*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB48=\"\",IF(($D86+NPV(ICSInf,$E86:AA86)<($L13*((1+ICSInf)^(AB$80-YEAR)))),AA86*((1+ICSInf)),AB48*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC48=\"\",IF(($D86+NPV(ICSInf,$E86:AB86)<($L13*((1+ICSInf)^(AC$80-YEAR)))),AB86*((1+ICSInf)),AC48*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD48=\"\",IF(($D86+NPV(ICSInf,$E86:AC86)<($L13*((1+ICSInf)^(AD$80-YEAR)))),AC86*((1+ICSInf)),AD48*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE48=\"\",IF(($D86+NPV(ICSInf,$E86:AD86)<($L13*((1+ICSInf)^(AE$80-YEAR)))),AD86*((1+ICSInf)),AE48*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF48=\"\",IF(($D86+NPV(ICSInf,$E86:AE86)<($L13*((1+ICSInf)^(AF$80-YEAR)))),AE86*((1+ICSInf)),AF48*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG48=\"\",IF(($D86+NPV(ICSInf,$E86:AF86)<($L13*((1+ICSInf)^(AG$80-YEAR)))),AF86*((1+ICSInf)),AG48*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH48=\"\",IF(($D86+NPV(ICSInf,$E86:AG86)<($L13*((1+ICSInf)^(AH$80-YEAR)))),AG86*((1+ICSInf)),AH48*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z49=\"\",IF(($D87+NPV(ICSInf,$E87:Y87)<($L14*((1+ICSInf)^(Z$80-YEAR)))),Y87*((1+ICSInf)),Z49*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA49=\"\",IF(($D87+NPV(ICSInf,$E87:Z87)<($L14*((1+ICSInf)^(AA$80-YEAR)))),Z87*((1+ICSInf)),AA49*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB49=\"\",IF(($D87+NPV(ICSInf,$E87:AA87)<($L14*((1+ICSInf)^(AB$80-YEAR)))),AA87*((1+ICSInf)),AB49*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC49=\"\",IF(($D87+NPV(ICSInf,$E87:AB87)<($L14*((1+ICSInf)^(AC$80-YEAR)))),AB87*((1+ICSInf)),AC49*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD49=\"\",IF(($D87+NPV(ICSInf,$E87:AC87)<($L14*((1+ICSInf)^(AD$80-YEAR)))),AC87*((1+ICSInf)),AD49*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE49=\"\",IF(($D87+NPV(ICSInf,$E87:AD87)<($L14*((1+ICSInf)^(AE$80-YEAR)))),AD87*((1+ICSInf)),AE49*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF49=\"\",IF(($D87+NPV(ICSInf,$E87:AE87)<($L14*((1+ICSInf)^(AF$80-YEAR)))),AE87*((1+ICSInf)),AF49*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG49=\"\",IF(($D87+NPV(ICSInf,$E87:AF87)<($L14*((1+ICSInf)^(AG$80-YEAR)))),AF87*((1+ICSInf)),AG49*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH49=\"\",IF(($D87+NPV(ICSInf,$E87:AG87)<($L14*((1+ICSInf)^(AH$80-YEAR)))),AG87*((1+ICSInf)),AH49*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z50=\"\",IF(($D88+NPV(ICSInf,$E88:Y88)<($L15*((1+ICSInf)^(Z$80-YEAR)))),Y88*((1+ICSInf)),Z50*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA50=\"\",IF(($D88+NPV(ICSInf,$E88:Z88)<($L15*((1+ICSInf)^(AA$80-YEAR)))),Z88*((1+ICSInf)),AA50*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB50=\"\",IF(($D88+NPV(ICSInf,$E88:AA88)<($L15*((1+ICSInf)^(AB$80-YEAR)))),AA88*((1+ICSInf)),AB50*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC50=\"\",IF(($D88+NPV(ICSInf,$E88:AB88)<($L15*((1+ICSInf)^(AC$80-YEAR)))),AB88*((1+ICSInf)),AC50*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD50=\"\",IF(($D88+NPV(ICSInf,$E88:AC88)<($L15*((1+ICSInf)^(AD$80-YEAR)))),AC88*((1+ICSInf)),AD50*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE50=\"\",IF(($D88+NPV(ICSInf,$E88:AD88)<($L15*((1+ICSInf)^(AE$80-YEAR)))),AD88*((1+ICSInf)),AE50*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF50=\"\",IF(($D88+NPV(ICSInf,$E88:AE88)<($L15*((1+ICSInf)^(AF$80-YEAR)))),AE88*((1+ICSInf)),AF50*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG50=\"\",IF(($D88+NPV(ICSInf,$E88:AF88)<($L15*((1+ICSInf)^(AG$80-YEAR)))),AF88*((1+ICSInf)),AG50*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH50=\"\",IF(($D88+NPV(ICSInf,$E88:AG88)<($L15*((1+ICSInf)^(AH$80-YEAR)))),AG88*((1+ICSInf)),AH50*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z51=\"\",IF(($D89+NPV(ICSInf,$E89:Y89)<($L16*((1+ICSInf)^(Z$80-YEAR)))),Y89*((1+ICSInf)),Z51*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA51=\"\",IF(($D89+NPV(ICSInf,$E89:Z89)<($L16*((1+ICSInf)^(AA$80-YEAR)))),Z89*((1+ICSInf)),AA51*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB51=\"\",IF(($D89+NPV(ICSInf,$E89:AA89)<($L16*((1+ICSInf)^(AB$80-YEAR)))),AA89*((1+ICSInf)),AB51*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC51=\"\",IF(($D89+NPV(ICSInf,$E89:AB89)<($L16*((1+ICSInf)^(AC$80-YEAR)))),AB89*((1+ICSInf)),AC51*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD51=\"\",IF(($D89+NPV(ICSInf,$E89:AC89)<($L16*((1+ICSInf)^(AD$80-YEAR)))),AC89*((1+ICSInf)),AD51*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE51=\"\",IF(($D89+NPV(ICSInf,$E89:AD89)<($L16*((1+ICSInf)^(AE$80-YEAR)))),AD89*((1+ICSInf)),AE51*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF51=\"\",IF(($D89+NPV(ICSInf,$E89:AE89)<($L16*((1+ICSInf)^(AF$80-YEAR)))),AE89*((1+ICSInf)),AF51*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG51=\"\",IF(($D89+NPV(ICSInf,$E89:AF89)<($L16*((1+ICSInf)^(AG$80-YEAR)))),AF89*((1+ICSInf)),AG51*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH51=\"\",IF(($D89+NPV(ICSInf,$E89:AG89)<($L16*((1+ICSInf)^(AH$80-YEAR)))),AG89*((1+ICSInf)),AH51*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z52=\"\",IF(($D90+NPV(ICSInf,$E90:Y90)<($L17*((1+ICSInf)^(Z$80-YEAR)))),Y90*((1+ICSInf)),Z52*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA52=\"\",IF(($D90+NPV(ICSInf,$E90:Z90)<($L17*((1+ICSInf)^(AA$80-YEAR)))),Z90*((1+ICSInf)),AA52*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB52=\"\",IF(($D90+NPV(ICSInf,$E90:AA90)<($L17*((1+ICSInf)^(AB$80-YEAR)))),AA90*((1+ICSInf)),AB52*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC52=\"\",IF(($D90+NPV(ICSInf,$E90:AB90)<($L17*((1+ICSInf)^(AC$80-YEAR)))),AB90*((1+ICSInf)),AC52*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD52=\"\",IF(($D90+NPV(ICSInf,$E90:AC90)<($L17*((1+ICSInf)^(AD$80-YEAR)))),AC90*((1+ICSInf)),AD52*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE52=\"\",IF(($D90+NPV(ICSInf,$E90:AD90)<($L17*((1+ICSInf)^(AE$80-YEAR)))),AD90*((1+ICSInf)),AE52*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF52=\"\",IF(($D90+NPV(ICSInf,$E90:AE90)<($L17*((1+ICSInf)^(AF$80-YEAR)))),AE90*((1+ICSInf)),AF52*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG52=\"\",IF(($D90+NPV(ICSInf,$E90:AF90)<($L17*((1+ICSInf)^(AG$80-YEAR)))),AF90*((1+ICSInf)),AG52*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH52=\"\",IF(($D90+NPV(ICSInf,$E90:AG90)<($L17*((1+ICSInf)^(AH$80-YEAR)))),AG90*((1+ICSInf)),AH52*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z53=\"\",IF(($D91+NPV(ICSInf,$E91:Y91)<($L18*((1+ICSInf)^(Z$80-YEAR)))),Y91*((1+ICSInf)),Z53*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA53=\"\",IF(($D91+NPV(ICSInf,$E91:Z91)<($L18*((1+ICSInf)^(AA$80-YEAR)))),Z91*((1+ICSInf)),AA53*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB53=\"\",IF(($D91+NPV(ICSInf,$E91:AA91)<($L18*((1+ICSInf)^(AB$80-YEAR)))),AA91*((1+ICSInf)),AB53*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC53=\"\",IF(($D91+NPV(ICSInf,$E91:AB91)<($L18*((1+ICSInf)^(AC$80-YEAR)))),AB91*((1+ICSInf)),AC53*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD53=\"\",IF(($D91+NPV(ICSInf,$E91:AC91)<($L18*((1+ICSInf)^(AD$80-YEAR)))),AC91*((1+ICSInf)),AD53*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE53=\"\",IF(($D91+NPV(ICSInf,$E91:AD91)<($L18*((1+ICSInf)^(AE$80-YEAR)))),AD91*((1+ICSInf)),AE53*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF53=\"\",IF(($D91+NPV(ICSInf,$E91:AE91)<($L18*((1+ICSInf)^(AF$80-YEAR)))),AE91*((1+ICSInf)),AF53*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG53=\"\",IF(($D91+NPV(ICSInf,$E91:AF91)<($L18*((1+ICSInf)^(AG$80-YEAR)))),AF91*((1+ICSInf)),AG53*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH53=\"\",IF(($D91+NPV(ICSInf,$E91:AG91)<($L18*((1+ICSInf)^(AH$80-YEAR)))),AG91*((1+ICSInf)),AH53*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z54=\"\",IF(($D92+NPV(ICSInf,$E92:Y92)<($L19*((1+ICSInf)^(Z$80-YEAR)))),Y92*((1+ICSInf)),Z54*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA54=\"\",IF(($D92+NPV(ICSInf,$E92:Z92)<($L19*((1+ICSInf)^(AA$80-YEAR)))),Z92*((1+ICSInf)),AA54*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB54=\"\",IF(($D92+NPV(ICSInf,$E92:AA92)<($L19*((1+ICSInf)^(AB$80-YEAR)))),AA92*((1+ICSInf)),AB54*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC54=\"\",IF(($D92+NPV(ICSInf,$E92:AB92)<($L19*((1+ICSInf)^(AC$80-YEAR)))),AB92*((1+ICSInf)),AC54*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD54=\"\",IF(($D92+NPV(ICSInf,$E92:AC92)<($L19*((1+ICSInf)^(AD$80-YEAR)))),AC92*((1+ICSInf)),AD54*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE54=\"\",IF(($D92+NPV(ICSInf,$E92:AD92)<($L19*((1+ICSInf)^(AE$80-YEAR)))),AD92*((1+ICSInf)),AE54*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF54=\"\",IF(($D92+NPV(ICSInf,$E92:AE92)<($L19*((1+ICSInf)^(AF$80-YEAR)))),AE92*((1+ICSInf)),AF54*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG54=\"\",IF(($D92+NPV(ICSInf,$E92:AF92)<($L19*((1+ICSInf)^(AG$80-YEAR)))),AF92*((1+ICSInf)),AG54*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH54=\"\",IF(($D92+NPV(ICSInf,$E92:AG92)<($L19*((1+ICSInf)^(AH$80-YEAR)))),AG92*((1+ICSInf)),AH54*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z55=\"\",IF(($D93+NPV(ICSInf,$E93:Y93)<($L20*((1+ICSInf)^(Z$80-YEAR)))),Y93*((1+ICSInf)),Z55*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA55=\"\",IF(($D93+NPV(ICSInf,$E93:Z93)<($L20*((1+ICSInf)^(AA$80-YEAR)))),Z93*((1+ICSInf)),AA55*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB55=\"\",IF(($D93+NPV(ICSInf,$E93:AA93)<($L20*((1+ICSInf)^(AB$80-YEAR)))),AA93*((1+ICSInf)),AB55*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC55=\"\",IF(($D93+NPV(ICSInf,$E93:AB93)<($L20*((1+ICSInf)^(AC$80-YEAR)))),AB93*((1+ICSInf)),AC55*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD55=\"\",IF(($D93+NPV(ICSInf,$E93:AC93)<($L20*((1+ICSInf)^(AD$80-YEAR)))),AC93*((1+ICSInf)),AD55*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE55=\"\",IF(($D93+NPV(ICSInf,$E93:AD93)<($L20*((1+ICSInf)^(AE$80-YEAR)))),AD93*((1+ICSInf)),AE55*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF55=\"\",IF(($D93+NPV(ICSInf,$E93:AE93)<($L20*((1+ICSInf)^(AF$80-YEAR)))),AE93*((1+ICSInf)),AF55*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG55=\"\",IF(($D93+NPV(ICSInf,$E93:AF93)<($L20*((1+ICSInf)^(AG$80-YEAR)))),AF93*((1+ICSInf)),AG55*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH55=\"\",IF(($D93+NPV(ICSInf,$E93:AG93)<($L20*((1+ICSInf)^(AH$80-YEAR)))),AG93*((1+ICSInf)),AH55*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z56=\"\",IF(($D94+NPV(ICSInf,$E94:Y94)<($L21*((1+ICSInf)^(Z$80-YEAR)))),Y94*((1+ICSInf)),Z56*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA56=\"\",IF(($D94+NPV(ICSInf,$E94:Z94)<($L21*((1+ICSInf)^(AA$80-YEAR)))),Z94*((1+ICSInf)),AA56*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB56=\"\",IF(($D94+NPV(ICSInf,$E94:AA94)<($L21*((1+ICSInf)^(AB$80-YEAR)))),AA94*((1+ICSInf)),AB56*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC56=\"\",IF(($D94+NPV(ICSInf,$E94:AB94)<($L21*((1+ICSInf)^(AC$80-YEAR)))),AB94*((1+ICSInf)),AC56*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD56=\"\",IF(($D94+NPV(ICSInf,$E94:AC94)<($L21*((1+ICSInf)^(AD$80-YEAR)))),AC94*((1+ICSInf)),AD56*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE56=\"\",IF(($D94+NPV(ICSInf,$E94:AD94)<($L21*((1+ICSInf)^(AE$80-YEAR)))),AD94*((1+ICSInf)),AE56*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF56=\"\",IF(($D94+NPV(ICSInf,$E94:AE94)<($L21*((1+ICSInf)^(AF$80-YEAR)))),AE94*((1+ICSInf)),AF56*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG56=\"\",IF(($D94+NPV(ICSInf,$E94:AF94)<($L21*((1+ICSInf)^(AG$80-YEAR)))),AF94*((1+ICSInf)),AG56*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH56=\"\",IF(($D94+NPV(ICSInf,$E94:AG94)<($L21*((1+ICSInf)^(AH$80-YEAR)))),AG94*((1+ICSInf)),AH56*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z57=\"\",IF(($D95+NPV(ICSInf,$E95:Y95)<($L22*((1+ICSInf)^(Z$80-YEAR)))),Y95*((1+ICSInf)),Z57*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA57=\"\",IF(($D95+NPV(ICSInf,$E95:Z95)<($L22*((1+ICSInf)^(AA$80-YEAR)))),Z95*((1+ICSInf)),AA57*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB57=\"\",IF(($D95+NPV(ICSInf,$E95:AA95)<($L22*((1+ICSInf)^(AB$80-YEAR)))),AA95*((1+ICSInf)),AB57*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC57=\"\",IF(($D95+NPV(ICSInf,$E95:AB95)<($L22*((1+ICSInf)^(AC$80-YEAR)))),AB95*((1+ICSInf)),AC57*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD57=\"\",IF(($D95+NPV(ICSInf,$E95:AC95)<($L22*((1+ICSInf)^(AD$80-YEAR)))),AC95*((1+ICSInf)),AD57*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE57=\"\",IF(($D95+NPV(ICSInf,$E95:AD95)<($L22*((1+ICSInf)^(AE$80-YEAR)))),AD95*((1+ICSInf)),AE57*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF57=\"\",IF(($D95+NPV(ICSInf,$E95:AE95)<($L22*((1+ICSInf)^(AF$80-YEAR)))),AE95*((1+ICSInf)),AF57*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG57=\"\",IF(($D95+NPV(ICSInf,$E95:AF95)<($L22*((1+ICSInf)^(AG$80-YEAR)))),AF95*((1+ICSInf)),AG57*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH57=\"\",IF(($D95+NPV(ICSInf,$E95:AG95)<($L22*((1+ICSInf)^(AH$80-YEAR)))),AG95*((1+ICSInf)),AH57*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z58=\"\",IF(($D96+NPV(ICSInf,$E96:Y96)<($L23*((1+ICSInf)^(Z$80-YEAR)))),Y96*((1+ICSInf)),Z58*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA58=\"\",IF(($D96+NPV(ICSInf,$E96:Z96)<($L23*((1+ICSInf)^(AA$80-YEAR)))),Z96*((1+ICSInf)),AA58*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB58=\"\",IF(($D96+NPV(ICSInf,$E96:AA96)<($L23*((1+ICSInf)^(AB$80-YEAR)))),AA96*((1+ICSInf)),AB58*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC58=\"\",IF(($D96+NPV(ICSInf,$E96:AB96)<($L23*((1+ICSInf)^(AC$80-YEAR)))),AB96*((1+ICSInf)),AC58*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD58=\"\",IF(($D96+NPV(ICSInf,$E96:AC96)<($L23*((1+ICSInf)^(AD$80-YEAR)))),AC96*((1+ICSInf)),AD58*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE58=\"\",IF(($D96+NPV(ICSInf,$E96:AD96)<($L23*((1+ICSInf)^(AE$80-YEAR)))),AD96*((1+ICSInf)),AE58*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF58=\"\",IF(($D96+NPV(ICSInf,$E96:AE96)<($L23*((1+ICSInf)^(AF$80-YEAR)))),AE96*((1+ICSInf)),AF58*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG58=\"\",IF(($D96+NPV(ICSInf,$E96:AF96)<($L23*((1+ICSInf)^(AG$80-YEAR)))),AF96*((1+ICSInf)),AG58*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH58=\"\",IF(($D96+NPV(ICSInf,$E96:AG96)<($L23*((1+ICSInf)^(AH$80-YEAR)))),AG96*((1+ICSInf)),AH58*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,{"$f":"B24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y59=\"\",IF(($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$80-YEAR)))","v":0},{"$f":"IF(Z59=\"\",IF(($D97+NPV(ICSInf,$E97:Y97)<($L24*((1+ICSInf)^(Z$80-YEAR)))),Y97*((1+ICSInf)),Z59*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA59=\"\",IF(($D97+NPV(ICSInf,$E97:Z97)<($L24*((1+ICSInf)^(AA$80-YEAR)))),Z97*((1+ICSInf)),AA59*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB59=\"\",IF(($D97+NPV(ICSInf,$E97:AA97)<($L24*((1+ICSInf)^(AB$80-YEAR)))),AA97*((1+ICSInf)),AB59*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC59=\"\",IF(($D97+NPV(ICSInf,$E97:AB97)<($L24*((1+ICSInf)^(AC$80-YEAR)))),AB97*((1+ICSInf)),AC59*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD59=\"\",IF(($D97+NPV(ICSInf,$E97:AC97)<($L24*((1+ICSInf)^(AD$80-YEAR)))),AC97*((1+ICSInf)),AD59*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE59=\"\",IF(($D97+NPV(ICSInf,$E97:AD97)<($L24*((1+ICSInf)^(AE$80-YEAR)))),AD97*((1+ICSInf)),AE59*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF59=\"\",IF(($D97+NPV(ICSInf,$E97:AE97)<($L24*((1+ICSInf)^(AF$80-YEAR)))),AE97*((1+ICSInf)),AF59*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG59=\"\",IF(($D97+NPV(ICSInf,$E97:AF97)<($L24*((1+ICSInf)^(AG$80-YEAR)))),AF97*((1+ICSInf)),AG59*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH59=\"\",IF(($D97+NPV(ICSInf,$E97:AG97)<($L24*((1+ICSInf)^(AH$80-YEAR)))),AG97*((1+ICSInf)),AH59*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z60=\"\",IF(($D98+NPV(ICSInf,$E98:Y98)<($L25*((1+ICSInf)^(Z$80-YEAR)))),Y98*((1+ICSInf)),Z60*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA60=\"\",IF(($D98+NPV(ICSInf,$E98:Z98)<($L25*((1+ICSInf)^(AA$80-YEAR)))),Z98*((1+ICSInf)),AA60*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB60=\"\",IF(($D98+NPV(ICSInf,$E98:AA98)<($L25*((1+ICSInf)^(AB$80-YEAR)))),AA98*((1+ICSInf)),AB60*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC60=\"\",IF(($D98+NPV(ICSInf,$E98:AB98)<($L25*((1+ICSInf)^(AC$80-YEAR)))),AB98*((1+ICSInf)),AC60*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD60=\"\",IF(($D98+NPV(ICSInf,$E98:AC98)<($L25*((1+ICSInf)^(AD$80-YEAR)))),AC98*((1+ICSInf)),AD60*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE60=\"\",IF(($D98+NPV(ICSInf,$E98:AD98)<($L25*((1+ICSInf)^(AE$80-YEAR)))),AD98*((1+ICSInf)),AE60*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF60=\"\",IF(($D98+NPV(ICSInf,$E98:AE98)<($L25*((1+ICSInf)^(AF$80-YEAR)))),AE98*((1+ICSInf)),AF60*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG60=\"\",IF(($D98+NPV(ICSInf,$E98:AF98)<($L25*((1+ICSInf)^(AG$80-YEAR)))),AF98*((1+ICSInf)),AG60*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH60=\"\",IF(($D98+NPV(ICSInf,$E98:AG98)<($L25*((1+ICSInf)^(AH$80-YEAR)))),AG98*((1+ICSInf)),AH60*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z61=\"\",IF(($D99+NPV(ICSInf,$E99:Y99)<($L26*((1+ICSInf)^(Z$80-YEAR)))),Y99*((1+ICSInf)),Z61*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA61=\"\",IF(($D99+NPV(ICSInf,$E99:Z99)<($L26*((1+ICSInf)^(AA$80-YEAR)))),Z99*((1+ICSInf)),AA61*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB61=\"\",IF(($D99+NPV(ICSInf,$E99:AA99)<($L26*((1+ICSInf)^(AB$80-YEAR)))),AA99*((1+ICSInf)),AB61*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC61=\"\",IF(($D99+NPV(ICSInf,$E99:AB99)<($L26*((1+ICSInf)^(AC$80-YEAR)))),AB99*((1+ICSInf)),AC61*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD61=\"\",IF(($D99+NPV(ICSInf,$E99:AC99)<($L26*((1+ICSInf)^(AD$80-YEAR)))),AC99*((1+ICSInf)),AD61*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE61=\"\",IF(($D99+NPV(ICSInf,$E99:AD99)<($L26*((1+ICSInf)^(AE$80-YEAR)))),AD99*((1+ICSInf)),AE61*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF61=\"\",IF(($D99+NPV(ICSInf,$E99:AE99)<($L26*((1+ICSInf)^(AF$80-YEAR)))),AE99*((1+ICSInf)),AF61*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG61=\"\",IF(($D99+NPV(ICSInf,$E99:AF99)<($L26*((1+ICSInf)^(AG$80-YEAR)))),AF99*((1+ICSInf)),AG61*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH61=\"\",IF(($D99+NPV(ICSInf,$E99:AG99)<($L26*((1+ICSInf)^(AH$80-YEAR)))),AG99*((1+ICSInf)),AH61*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z62=\"\",IF(($D100+NPV(ICSInf,$E100:Y100)<($L27*((1+ICSInf)^(Z$80-YEAR)))),Y100*((1+ICSInf)),Z62*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA62=\"\",IF(($D100+NPV(ICSInf,$E100:Z100)<($L27*((1+ICSInf)^(AA$80-YEAR)))),Z100*((1+ICSInf)),AA62*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB62=\"\",IF(($D100+NPV(ICSInf,$E100:AA100)<($L27*((1+ICSInf)^(AB$80-YEAR)))),AA100*((1+ICSInf)),AB62*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC62=\"\",IF(($D100+NPV(ICSInf,$E100:AB100)<($L27*((1+ICSInf)^(AC$80-YEAR)))),AB100*((1+ICSInf)),AC62*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD62=\"\",IF(($D100+NPV(ICSInf,$E100:AC100)<($L27*((1+ICSInf)^(AD$80-YEAR)))),AC100*((1+ICSInf)),AD62*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE62=\"\",IF(($D100+NPV(ICSInf,$E100:AD100)<($L27*((1+ICSInf)^(AE$80-YEAR)))),AD100*((1+ICSInf)),AE62*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF62=\"\",IF(($D100+NPV(ICSInf,$E100:AE100)<($L27*((1+ICSInf)^(AF$80-YEAR)))),AE100*((1+ICSInf)),AF62*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG62=\"\",IF(($D100+NPV(ICSInf,$E100:AF100)<($L27*((1+ICSInf)^(AG$80-YEAR)))),AF100*((1+ICSInf)),AG62*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH62=\"\",IF(($D100+NPV(ICSInf,$E100:AG100)<($L27*((1+ICSInf)^(AH$80-YEAR)))),AG100*((1+ICSInf)),AH62*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z63=\"\",IF(($D101+NPV(ICSInf,$E101:Y101)<($L28*((1+ICSInf)^(Z$80-YEAR)))),Y101*((1+ICSInf)),Z63*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA63=\"\",IF(($D101+NPV(ICSInf,$E101:Z101)<($L28*((1+ICSInf)^(AA$80-YEAR)))),Z101*((1+ICSInf)),AA63*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB63=\"\",IF(($D101+NPV(ICSInf,$E101:AA101)<($L28*((1+ICSInf)^(AB$80-YEAR)))),AA101*((1+ICSInf)),AB63*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC63=\"\",IF(($D101+NPV(ICSInf,$E101:AB101)<($L28*((1+ICSInf)^(AC$80-YEAR)))),AB101*((1+ICSInf)),AC63*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD63=\"\",IF(($D101+NPV(ICSInf,$E101:AC101)<($L28*((1+ICSInf)^(AD$80-YEAR)))),AC101*((1+ICSInf)),AD63*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE63=\"\",IF(($D101+NPV(ICSInf,$E101:AD101)<($L28*((1+ICSInf)^(AE$80-YEAR)))),AD101*((1+ICSInf)),AE63*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF63=\"\",IF(($D101+NPV(ICSInf,$E101:AE101)<($L28*((1+ICSInf)^(AF$80-YEAR)))),AE101*((1+ICSInf)),AF63*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG63=\"\",IF(($D101+NPV(ICSInf,$E101:AF101)<($L28*((1+ICSInf)^(AG$80-YEAR)))),AF101*((1+ICSInf)),AG63*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH63=\"\",IF(($D101+NPV(ICSInf,$E101:AG101)<($L28*((1+ICSInf)^(AH$80-YEAR)))),AG101*((1+ICSInf)),AH63*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z64=\"\",IF(($D102+NPV(ICSInf,$E102:Y102)<($L29*((1+ICSInf)^(Z$80-YEAR)))),Y102*((1+ICSInf)),Z64*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA64=\"\",IF(($D102+NPV(ICSInf,$E102:Z102)<($L29*((1+ICSInf)^(AA$80-YEAR)))),Z102*((1+ICSInf)),AA64*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB64=\"\",IF(($D102+NPV(ICSInf,$E102:AA102)<($L29*((1+ICSInf)^(AB$80-YEAR)))),AA102*((1+ICSInf)),AB64*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC64=\"\",IF(($D102+NPV(ICSInf,$E102:AB102)<($L29*((1+ICSInf)^(AC$80-YEAR)))),AB102*((1+ICSInf)),AC64*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD64=\"\",IF(($D102+NPV(ICSInf,$E102:AC102)<($L29*((1+ICSInf)^(AD$80-YEAR)))),AC102*((1+ICSInf)),AD64*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE64=\"\",IF(($D102+NPV(ICSInf,$E102:AD102)<($L29*((1+ICSInf)^(AE$80-YEAR)))),AD102*((1+ICSInf)),AE64*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF64=\"\",IF(($D102+NPV(ICSInf,$E102:AE102)<($L29*((1+ICSInf)^(AF$80-YEAR)))),AE102*((1+ICSInf)),AF64*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG64=\"\",IF(($D102+NPV(ICSInf,$E102:AF102)<($L29*((1+ICSInf)^(AG$80-YEAR)))),AF102*((1+ICSInf)),AG64*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH64=\"\",IF(($D102+NPV(ICSInf,$E102:AG102)<($L29*((1+ICSInf)^(AH$80-YEAR)))),AG102*((1+ICSInf)),AH64*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z65=\"\",IF(($D103+NPV(ICSInf,$E103:Y103)<($L30*((1+ICSInf)^(Z$80-YEAR)))),Y103*((1+ICSInf)),Z65*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA65=\"\",IF(($D103+NPV(ICSInf,$E103:Z103)<($L30*((1+ICSInf)^(AA$80-YEAR)))),Z103*((1+ICSInf)),AA65*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB65=\"\",IF(($D103+NPV(ICSInf,$E103:AA103)<($L30*((1+ICSInf)^(AB$80-YEAR)))),AA103*((1+ICSInf)),AB65*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC65=\"\",IF(($D103+NPV(ICSInf,$E103:AB103)<($L30*((1+ICSInf)^(AC$80-YEAR)))),AB103*((1+ICSInf)),AC65*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD65=\"\",IF(($D103+NPV(ICSInf,$E103:AC103)<($L30*((1+ICSInf)^(AD$80-YEAR)))),AC103*((1+ICSInf)),AD65*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE65=\"\",IF(($D103+NPV(ICSInf,$E103:AD103)<($L30*((1+ICSInf)^(AE$80-YEAR)))),AD103*((1+ICSInf)),AE65*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF65=\"\",IF(($D103+NPV(ICSInf,$E103:AE103)<($L30*((1+ICSInf)^(AF$80-YEAR)))),AE103*((1+ICSInf)),AF65*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG65=\"\",IF(($D103+NPV(ICSInf,$E103:AF103)<($L30*((1+ICSInf)^(AG$80-YEAR)))),AF103*((1+ICSInf)),AG65*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH65=\"\",IF(($D103+NPV(ICSInf,$E103:AG103)<($L30*((1+ICSInf)^(AH$80-YEAR)))),AG103*((1+ICSInf)),AH65*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z66=\"\",IF(($D104+NPV(ICSInf,$E104:Y104)<($L31*((1+ICSInf)^(Z$80-YEAR)))),Y104*((1+ICSInf)),Z66*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA66=\"\",IF(($D104+NPV(ICSInf,$E104:Z104)<($L31*((1+ICSInf)^(AA$80-YEAR)))),Z104*((1+ICSInf)),AA66*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB66=\"\",IF(($D104+NPV(ICSInf,$E104:AA104)<($L31*((1+ICSInf)^(AB$80-YEAR)))),AA104*((1+ICSInf)),AB66*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC66=\"\",IF(($D104+NPV(ICSInf,$E104:AB104)<($L31*((1+ICSInf)^(AC$80-YEAR)))),AB104*((1+ICSInf)),AC66*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD66=\"\",IF(($D104+NPV(ICSInf,$E104:AC104)<($L31*((1+ICSInf)^(AD$80-YEAR)))),AC104*((1+ICSInf)),AD66*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE66=\"\",IF(($D104+NPV(ICSInf,$E104:AD104)<($L31*((1+ICSInf)^(AE$80-YEAR)))),AD104*((1+ICSInf)),AE66*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF66=\"\",IF(($D104+NPV(ICSInf,$E104:AE104)<($L31*((1+ICSInf)^(AF$80-YEAR)))),AE104*((1+ICSInf)),AF66*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG66=\"\",IF(($D104+NPV(ICSInf,$E104:AF104)<($L31*((1+ICSInf)^(AG$80-YEAR)))),AF104*((1+ICSInf)),AG66*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH66=\"\",IF(($D104+NPV(ICSInf,$E104:AG104)<($L31*((1+ICSInf)^(AH$80-YEAR)))),AG104*((1+ICSInf)),AH66*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z67=\"\",IF(($D105+NPV(ICSInf,$E105:Y105)<($L32*((1+ICSInf)^(Z$80-YEAR)))),Y105*((1+ICSInf)),Z67*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA67=\"\",IF(($D105+NPV(ICSInf,$E105:Z105)<($L32*((1+ICSInf)^(AA$80-YEAR)))),Z105*((1+ICSInf)),AA67*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB67=\"\",IF(($D105+NPV(ICSInf,$E105:AA105)<($L32*((1+ICSInf)^(AB$80-YEAR)))),AA105*((1+ICSInf)),AB67*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC67=\"\",IF(($D105+NPV(ICSInf,$E105:AB105)<($L32*((1+ICSInf)^(AC$80-YEAR)))),AB105*((1+ICSInf)),AC67*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD67=\"\",IF(($D105+NPV(ICSInf,$E105:AC105)<($L32*((1+ICSInf)^(AD$80-YEAR)))),AC105*((1+ICSInf)),AD67*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE67=\"\",IF(($D105+NPV(ICSInf,$E105:AD105)<($L32*((1+ICSInf)^(AE$80-YEAR)))),AD105*((1+ICSInf)),AE67*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF67=\"\",IF(($D105+NPV(ICSInf,$E105:AE105)<($L32*((1+ICSInf)^(AF$80-YEAR)))),AE105*((1+ICSInf)),AF67*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG67=\"\",IF(($D105+NPV(ICSInf,$E105:AF105)<($L32*((1+ICSInf)^(AG$80-YEAR)))),AF105*((1+ICSInf)),AG67*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH67=\"\",IF(($D105+NPV(ICSInf,$E105:AG105)<($L32*((1+ICSInf)^(AH$80-YEAR)))),AG105*((1+ICSInf)),AH67*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z68=\"\",IF(($D106+NPV(ICSInf,$E106:Y106)<($L33*((1+ICSInf)^(Z$80-YEAR)))),Y106*((1+ICSInf)),Z68*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA68=\"\",IF(($D106+NPV(ICSInf,$E106:Z106)<($L33*((1+ICSInf)^(AA$80-YEAR)))),Z106*((1+ICSInf)),AA68*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB68=\"\",IF(($D106+NPV(ICSInf,$E106:AA106)<($L33*((1+ICSInf)^(AB$80-YEAR)))),AA106*((1+ICSInf)),AB68*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC68=\"\",IF(($D106+NPV(ICSInf,$E106:AB106)<($L33*((1+ICSInf)^(AC$80-YEAR)))),AB106*((1+ICSInf)),AC68*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD68=\"\",IF(($D106+NPV(ICSInf,$E106:AC106)<($L33*((1+ICSInf)^(AD$80-YEAR)))),AC106*((1+ICSInf)),AD68*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE68=\"\",IF(($D106+NPV(ICSInf,$E106:AD106)<($L33*((1+ICSInf)^(AE$80-YEAR)))),AD106*((1+ICSInf)),AE68*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF68=\"\",IF(($D106+NPV(ICSInf,$E106:AE106)<($L33*((1+ICSInf)^(AF$80-YEAR)))),AE106*((1+ICSInf)),AF68*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG68=\"\",IF(($D106+NPV(ICSInf,$E106:AF106)<($L33*((1+ICSInf)^(AG$80-YEAR)))),AF106*((1+ICSInf)),AG68*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH68=\"\",IF(($D106+NPV(ICSInf,$E106:AG106)<($L33*((1+ICSInf)^(AH$80-YEAR)))),AG106*((1+ICSInf)),AH68*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z69=\"\",IF(($D107+NPV(ICSInf,$E107:Y107)<($L34*((1+ICSInf)^(Z$80-YEAR)))),Y107*((1+ICSInf)),Z69*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA69=\"\",IF(($D107+NPV(ICSInf,$E107:Z107)<($L34*((1+ICSInf)^(AA$80-YEAR)))),Z107*((1+ICSInf)),AA69*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB69=\"\",IF(($D107+NPV(ICSInf,$E107:AA107)<($L34*((1+ICSInf)^(AB$80-YEAR)))),AA107*((1+ICSInf)),AB69*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC69=\"\",IF(($D107+NPV(ICSInf,$E107:AB107)<($L34*((1+ICSInf)^(AC$80-YEAR)))),AB107*((1+ICSInf)),AC69*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD69=\"\",IF(($D107+NPV(ICSInf,$E107:AC107)<($L34*((1+ICSInf)^(AD$80-YEAR)))),AC107*((1+ICSInf)),AD69*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE69=\"\",IF(($D107+NPV(ICSInf,$E107:AD107)<($L34*((1+ICSInf)^(AE$80-YEAR)))),AD107*((1+ICSInf)),AE69*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF69=\"\",IF(($D107+NPV(ICSInf,$E107:AE107)<($L34*((1+ICSInf)^(AF$80-YEAR)))),AE107*((1+ICSInf)),AF69*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG69=\"\",IF(($D107+NPV(ICSInf,$E107:AF107)<($L34*((1+ICSInf)^(AG$80-YEAR)))),AF107*((1+ICSInf)),AG69*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH69=\"\",IF(($D107+NPV(ICSInf,$E107:AG107)<($L34*((1+ICSInf)^(AH$80-YEAR)))),AG107*((1+ICSInf)),AH69*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z70=\"\",IF(($D108+NPV(ICSInf,$E108:Y108)<($L35*((1+ICSInf)^(Z$80-YEAR)))),Y108*((1+ICSInf)),Z70*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA70=\"\",IF(($D108+NPV(ICSInf,$E108:Z108)<($L35*((1+ICSInf)^(AA$80-YEAR)))),Z108*((1+ICSInf)),AA70*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB70=\"\",IF(($D108+NPV(ICSInf,$E108:AA108)<($L35*((1+ICSInf)^(AB$80-YEAR)))),AA108*((1+ICSInf)),AB70*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC70=\"\",IF(($D108+NPV(ICSInf,$E108:AB108)<($L35*((1+ICSInf)^(AC$80-YEAR)))),AB108*((1+ICSInf)),AC70*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD70=\"\",IF(($D108+NPV(ICSInf,$E108:AC108)<($L35*((1+ICSInf)^(AD$80-YEAR)))),AC108*((1+ICSInf)),AD70*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE70=\"\",IF(($D108+NPV(ICSInf,$E108:AD108)<($L35*((1+ICSInf)^(AE$80-YEAR)))),AD108*((1+ICSInf)),AE70*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF70=\"\",IF(($D108+NPV(ICSInf,$E108:AE108)<($L35*((1+ICSInf)^(AF$80-YEAR)))),AE108*((1+ICSInf)),AF70*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG70=\"\",IF(($D108+NPV(ICSInf,$E108:AF108)<($L35*((1+ICSInf)^(AG$80-YEAR)))),AF108*((1+ICSInf)),AG70*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH70=\"\",IF(($D108+NPV(ICSInf,$E108:AG108)<($L35*((1+ICSInf)^(AH$80-YEAR)))),AG108*((1+ICSInf)),AH70*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z71=\"\",IF(($D109+NPV(ICSInf,$E109:Y109)<($L36*((1+ICSInf)^(Z$80-YEAR)))),Y109*((1+ICSInf)),Z71*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA71=\"\",IF(($D109+NPV(ICSInf,$E109:Z109)<($L36*((1+ICSInf)^(AA$80-YEAR)))),Z109*((1+ICSInf)),AA71*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB71=\"\",IF(($D109+NPV(ICSInf,$E109:AA109)<($L36*((1+ICSInf)^(AB$80-YEAR)))),AA109*((1+ICSInf)),AB71*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC71=\"\",IF(($D109+NPV(ICSInf,$E109:AB109)<($L36*((1+ICSInf)^(AC$80-YEAR)))),AB109*((1+ICSInf)),AC71*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD71=\"\",IF(($D109+NPV(ICSInf,$E109:AC109)<($L36*((1+ICSInf)^(AD$80-YEAR)))),AC109*((1+ICSInf)),AD71*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE71=\"\",IF(($D109+NPV(ICSInf,$E109:AD109)<($L36*((1+ICSInf)^(AE$80-YEAR)))),AD109*((1+ICSInf)),AE71*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF71=\"\",IF(($D109+NPV(ICSInf,$E109:AE109)<($L36*((1+ICSInf)^(AF$80-YEAR)))),AE109*((1+ICSInf)),AF71*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG71=\"\",IF(($D109+NPV(ICSInf,$E109:AF109)<($L36*((1+ICSInf)^(AG$80-YEAR)))),AF109*((1+ICSInf)),AG71*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH71=\"\",IF(($D109+NPV(ICSInf,$E109:AG109)<($L36*((1+ICSInf)^(AH$80-YEAR)))),AG109*((1+ICSInf)),AH71*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR))))","v":0},{"$f":"IF(AA72=\"\",IF(($D110+NPV(ICSInf,$E110:Z110)<($L37*((1+ICSInf)^(AA$80-YEAR)))),Z110*((1+ICSInf)),AA72*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB72=\"\",IF(($D110+NPV(ICSInf,$E110:AA110)<($L37*((1+ICSInf)^(AB$80-YEAR)))),AA110*((1+ICSInf)),AB72*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC72=\"\",IF(($D110+NPV(ICSInf,$E110:AB110)<($L37*((1+ICSInf)^(AC$80-YEAR)))),AB110*((1+ICSInf)),AC72*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD72=\"\",IF(($D110+NPV(ICSInf,$E110:AC110)<($L37*((1+ICSInf)^(AD$80-YEAR)))),AC110*((1+ICSInf)),AD72*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE72=\"\",IF(($D110+NPV(ICSInf,$E110:AD110)<($L37*((1+ICSInf)^(AE$80-YEAR)))),AD110*((1+ICSInf)),AE72*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF72=\"\",IF(($D110+NPV(ICSInf,$E110:AE110)<($L37*((1+ICSInf)^(AF$80-YEAR)))),AE110*((1+ICSInf)),AF72*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG72=\"\",IF(($D110+NPV(ICSInf,$E110:AF110)<($L37*((1+ICSInf)^(AG$80-YEAR)))),AF110*((1+ICSInf)),AG72*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$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":0}]

{"sheet":"Catchment Demand- Sewer","index":27,"n_rows":110,"n_cols":34,"rows_kept":110,"cut":false,"hidden":true,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Wastewater"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (EP)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$f":"'Catchment Demand - Water Supply'!D7","v":2016},{"$f":"D7+5","v":2021},{"$f":"E7+5","v":2026},2031,2036,null,{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2017 - 2046)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,"CHILLAGOE","CHILLAGOE",193,201,209,217,null,null,{"$f":"NPV(WACCII,E81:AH81)","v":20.502756718583818},null,217]
[null,"DIMBULAH","DIMBULAH",379,393,409,426,null,null,40.251733747292562,null,426]
[null,"KURANDA","KURANDA",1991,2066,2154,2242,null,null,214.17145580175264,null,2242]
[null,"MAREEBA","MAREEBA",9212,9562,9967,10371,null,null,988.90157073339969,null,10371]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":11775},{"$f":"SUM(E8:E37)","v":12222},{"$f":"SUM(F8:F37)","v":12739},{"$f":"SUM(G8:G37)","v":13256},{"$f":"SUM(H8:H37)","v":0}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",{"$f":"D7","v":2016},{"$f":"D42 +1","v":2017},{"$f":"E42 +1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,{"$f":"B8","v":"CHILLAGOE"},{"$f":"C8","v":"CHILLAGOE"}]
[null,{"$f":"B9","v":"DIMBULAH"},"DIMBULAH"]
[null,"KURANDA","KURANDA"]
[null,"MAREEBA","MAREEBA"]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,{"$f":"B25","v":0},0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[]
[]
[]
[]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D42","v":2016},{"$f":"D80 +1","v":2017},{"$f":"E80 +1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,{"$f":"B8","v":"CHILLAGOE"},"CHILLAGOE",193,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":1.6432},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":1.6875663999999997},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":1.7331306927999997},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":1.7799252215055994},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":1.8279832024862506},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":1.877338748953379},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":1.92802689517512},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":1.9800836213448481},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":2.0335458791211587},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":2.0884516178574297},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":2.1448398115395806},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":2.2027504864511491},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":2.2622247495853296},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":2.3233048178241336},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":2.3860340479053845},{"$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$80-YEAR)))))","v":2.4504569671988299},2.5166193053131978,2.5845680265566542,2.6543513632736837,2.7260188500820726,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,"DIMBULAH","DIMBULAH",379,2.8755999999999995,2.9532411999999995,3.0329787123999994,3.1148691376347988,3.1989706043509378,3.7546774979067581,3.8560537903502401,3.9601672426896961,4.0670917582423174,4.1769032357148594,4.5577845995216082,4.6808447837086913,4.8072275928688253,4.9370227378762834,5.070322351798942,5.2072210552975129,5.3478160237905445,5.4922070564328891,5.6404966469565778,5.7927900564244039,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,"KURANDA","KURANDA",1991,15.404999999999999,15.820934999999997,16.248100244999996,16.686798951614993,17.137342523308597,20.65072623848717,21.208295846926323,21.78091983479333,22.369004670332746,22.972967796431728,23.593237926935387,24.23025535096264,24.884472245438626,25.556352996065467,26.246374526959233,26.955026639187128,27.682812358445176,28.430248292123196,29.197864996010523,29.986207350902799,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83)<($L10*((1+ICSInf)^(Z$80-YEAR)))),Y83*((1+ICSInf)),Z45*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,"MAREEBA","MAREEBA",9212,71.89,73.831029999999984,75.824467809999987,77.871728440869973,79.974265108773452,95.040274165764814,97.606361568240445,100.24173333058293,102.94826013050866,105.72786315403238,108.31441048274881,111.23889956578302,114.24234985405913,117.32689330011873,120.49471941922192,123.74807684354089,127.08927491831648,130.520685341111,134.04474384532102,137.66395192914464,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z48=\"\",IF(($D86+NPV(ICSInf,$E86:Y86)<($L13*((1+ICSInf)^(Z$80-YEAR)))),Y86*((1+ICSInf)),Z48*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA48=\"\",IF(($D86+NPV(ICSInf,$E86:Z86)<($L13*((1+ICSInf)^(AA$80-YEAR)))),Z86*((1+ICSInf)),AA48*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB48=\"\",IF(($D86+NPV(ICSInf,$E86:AA86)<($L13*((1+ICSInf)^(AB$80-YEAR)))),AA86*((1+ICSInf)),AB48*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC48=\"\",IF(($D86+NPV(ICSInf,$E86:AB86)<($L13*((1+ICSInf)^(AC$80-YEAR)))),AB86*((1+ICSInf)),AC48*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD48=\"\",IF(($D86+NPV(ICSInf,$E86:AC86)<($L13*((1+ICSInf)^(AD$80-YEAR)))),AC86*((1+ICSInf)),AD48*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE48=\"\",IF(($D86+NPV(ICSInf,$E86:AD86)<($L13*((1+ICSInf)^(AE$80-YEAR)))),AD86*((1+ICSInf)),AE48*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF48=\"\",IF(($D86+NPV(ICSInf,$E86:AE86)<($L13*((1+ICSInf)^(AF$80-YEAR)))),AE86*((1+ICSInf)),AF48*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG48=\"\",IF(($D86+NPV(ICSInf,$E86:AF86)<($L13*((1+ICSInf)^(AG$80-YEAR)))),AF86*((1+ICSInf)),AG48*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH48=\"\",IF(($D86+NPV(ICSInf,$E86:AG86)<($L13*((1+ICSInf)^(AH$80-YEAR)))),AG86*((1+ICSInf)),AH48*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z49=\"\",IF(($D87+NPV(ICSInf,$E87:Y87)<($L14*((1+ICSInf)^(Z$80-YEAR)))),Y87*((1+ICSInf)),Z49*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA49=\"\",IF(($D87+NPV(ICSInf,$E87:Z87)<($L14*((1+ICSInf)^(AA$80-YEAR)))),Z87*((1+ICSInf)),AA49*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB49=\"\",IF(($D87+NPV(ICSInf,$E87:AA87)<($L14*((1+ICSInf)^(AB$80-YEAR)))),AA87*((1+ICSInf)),AB49*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC49=\"\",IF(($D87+NPV(ICSInf,$E87:AB87)<($L14*((1+ICSInf)^(AC$80-YEAR)))),AB87*((1+ICSInf)),AC49*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD49=\"\",IF(($D87+NPV(ICSInf,$E87:AC87)<($L14*((1+ICSInf)^(AD$80-YEAR)))),AC87*((1+ICSInf)),AD49*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE49=\"\",IF(($D87+NPV(ICSInf,$E87:AD87)<($L14*((1+ICSInf)^(AE$80-YEAR)))),AD87*((1+ICSInf)),AE49*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF49=\"\",IF(($D87+NPV(ICSInf,$E87:AE87)<($L14*((1+ICSInf)^(AF$80-YEAR)))),AE87*((1+ICSInf)),AF49*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG49=\"\",IF(($D87+NPV(ICSInf,$E87:AF87)<($L14*((1+ICSInf)^(AG$80-YEAR)))),AF87*((1+ICSInf)),AG49*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH49=\"\",IF(($D87+NPV(ICSInf,$E87:AG87)<($L14*((1+ICSInf)^(AH$80-YEAR)))),AG87*((1+ICSInf)),AH49*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z50=\"\",IF(($D88+NPV(ICSInf,$E88:Y88)<($L15*((1+ICSInf)^(Z$80-YEAR)))),Y88*((1+ICSInf)),Z50*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA50=\"\",IF(($D88+NPV(ICSInf,$E88:Z88)<($L15*((1+ICSInf)^(AA$80-YEAR)))),Z88*((1+ICSInf)),AA50*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB50=\"\",IF(($D88+NPV(ICSInf,$E88:AA88)<($L15*((1+ICSInf)^(AB$80-YEAR)))),AA88*((1+ICSInf)),AB50*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC50=\"\",IF(($D88+NPV(ICSInf,$E88:AB88)<($L15*((1+ICSInf)^(AC$80-YEAR)))),AB88*((1+ICSInf)),AC50*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD50=\"\",IF(($D88+NPV(ICSInf,$E88:AC88)<($L15*((1+ICSInf)^(AD$80-YEAR)))),AC88*((1+ICSInf)),AD50*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE50=\"\",IF(($D88+NPV(ICSInf,$E88:AD88)<($L15*((1+ICSInf)^(AE$80-YEAR)))),AD88*((1+ICSInf)),AE50*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF50=\"\",IF(($D88+NPV(ICSInf,$E88:AE88)<($L15*((1+ICSInf)^(AF$80-YEAR)))),AE88*((1+ICSInf)),AF50*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG50=\"\",IF(($D88+NPV(ICSInf,$E88:AF88)<($L15*((1+ICSInf)^(AG$80-YEAR)))),AF88*((1+ICSInf)),AG50*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH50=\"\",IF(($D88+NPV(ICSInf,$E88:AG88)<($L15*((1+ICSInf)^(AH$80-YEAR)))),AG88*((1+ICSInf)),AH50*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z51=\"\",IF(($D89+NPV(ICSInf,$E89:Y89)<($L16*((1+ICSInf)^(Z$80-YEAR)))),Y89*((1+ICSInf)),Z51*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA51=\"\",IF(($D89+NPV(ICSInf,$E89:Z89)<($L16*((1+ICSInf)^(AA$80-YEAR)))),Z89*((1+ICSInf)),AA51*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB51=\"\",IF(($D89+NPV(ICSInf,$E89:AA89)<($L16*((1+ICSInf)^(AB$80-YEAR)))),AA89*((1+ICSInf)),AB51*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC51=\"\",IF(($D89+NPV(ICSInf,$E89:AB89)<($L16*((1+ICSInf)^(AC$80-YEAR)))),AB89*((1+ICSInf)),AC51*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD51=\"\",IF(($D89+NPV(ICSInf,$E89:AC89)<($L16*((1+ICSInf)^(AD$80-YEAR)))),AC89*((1+ICSInf)),AD51*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE51=\"\",IF(($D89+NPV(ICSInf,$E89:AD89)<($L16*((1+ICSInf)^(AE$80-YEAR)))),AD89*((1+ICSInf)),AE51*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF51=\"\",IF(($D89+NPV(ICSInf,$E89:AE89)<($L16*((1+ICSInf)^(AF$80-YEAR)))),AE89*((1+ICSInf)),AF51*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG51=\"\",IF(($D89+NPV(ICSInf,$E89:AF89)<($L16*((1+ICSInf)^(AG$80-YEAR)))),AF89*((1+ICSInf)),AG51*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH51=\"\",IF(($D89+NPV(ICSInf,$E89:AG89)<($L16*((1+ICSInf)^(AH$80-YEAR)))),AG89*((1+ICSInf)),AH51*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z52=\"\",IF(($D90+NPV(ICSInf,$E90:Y90)<($L17*((1+ICSInf)^(Z$80-YEAR)))),Y90*((1+ICSInf)),Z52*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA52=\"\",IF(($D90+NPV(ICSInf,$E90:Z90)<($L17*((1+ICSInf)^(AA$80-YEAR)))),Z90*((1+ICSInf)),AA52*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB52=\"\",IF(($D90+NPV(ICSInf,$E90:AA90)<($L17*((1+ICSInf)^(AB$80-YEAR)))),AA90*((1+ICSInf)),AB52*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC52=\"\",IF(($D90+NPV(ICSInf,$E90:AB90)<($L17*((1+ICSInf)^(AC$80-YEAR)))),AB90*((1+ICSInf)),AC52*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD52=\"\",IF(($D90+NPV(ICSInf,$E90:AC90)<($L17*((1+ICSInf)^(AD$80-YEAR)))),AC90*((1+ICSInf)),AD52*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE52=\"\",IF(($D90+NPV(ICSInf,$E90:AD90)<($L17*((1+ICSInf)^(AE$80-YEAR)))),AD90*((1+ICSInf)),AE52*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF52=\"\",IF(($D90+NPV(ICSInf,$E90:AE90)<($L17*((1+ICSInf)^(AF$80-YEAR)))),AE90*((1+ICSInf)),AF52*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG52=\"\",IF(($D90+NPV(ICSInf,$E90:AF90)<($L17*((1+ICSInf)^(AG$80-YEAR)))),AF90*((1+ICSInf)),AG52*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH52=\"\",IF(($D90+NPV(ICSInf,$E90:AG90)<($L17*((1+ICSInf)^(AH$80-YEAR)))),AG90*((1+ICSInf)),AH52*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z53=\"\",IF(($D91+NPV(ICSInf,$E91:Y91)<($L18*((1+ICSInf)^(Z$80-YEAR)))),Y91*((1+ICSInf)),Z53*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA53=\"\",IF(($D91+NPV(ICSInf,$E91:Z91)<($L18*((1+ICSInf)^(AA$80-YEAR)))),Z91*((1+ICSInf)),AA53*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB53=\"\",IF(($D91+NPV(ICSInf,$E91:AA91)<($L18*((1+ICSInf)^(AB$80-YEAR)))),AA91*((1+ICSInf)),AB53*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC53=\"\",IF(($D91+NPV(ICSInf,$E91:AB91)<($L18*((1+ICSInf)^(AC$80-YEAR)))),AB91*((1+ICSInf)),AC53*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD53=\"\",IF(($D91+NPV(ICSInf,$E91:AC91)<($L18*((1+ICSInf)^(AD$80-YEAR)))),AC91*((1+ICSInf)),AD53*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE53=\"\",IF(($D91+NPV(ICSInf,$E91:AD91)<($L18*((1+ICSInf)^(AE$80-YEAR)))),AD91*((1+ICSInf)),AE53*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF53=\"\",IF(($D91+NPV(ICSInf,$E91:AE91)<($L18*((1+ICSInf)^(AF$80-YEAR)))),AE91*((1+ICSInf)),AF53*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG53=\"\",IF(($D91+NPV(ICSInf,$E91:AF91)<($L18*((1+ICSInf)^(AG$80-YEAR)))),AF91*((1+ICSInf)),AG53*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH53=\"\",IF(($D91+NPV(ICSInf,$E91:AG91)<($L18*((1+ICSInf)^(AH$80-YEAR)))),AG91*((1+ICSInf)),AH53*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z54=\"\",IF(($D92+NPV(ICSInf,$E92:Y92)<($L19*((1+ICSInf)^(Z$80-YEAR)))),Y92*((1+ICSInf)),Z54*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA54=\"\",IF(($D92+NPV(ICSInf,$E92:Z92)<($L19*((1+ICSInf)^(AA$80-YEAR)))),Z92*((1+ICSInf)),AA54*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB54=\"\",IF(($D92+NPV(ICSInf,$E92:AA92)<($L19*((1+ICSInf)^(AB$80-YEAR)))),AA92*((1+ICSInf)),AB54*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC54=\"\",IF(($D92+NPV(ICSInf,$E92:AB92)<($L19*((1+ICSInf)^(AC$80-YEAR)))),AB92*((1+ICSInf)),AC54*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD54=\"\",IF(($D92+NPV(ICSInf,$E92:AC92)<($L19*((1+ICSInf)^(AD$80-YEAR)))),AC92*((1+ICSInf)),AD54*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE54=\"\",IF(($D92+NPV(ICSInf,$E92:AD92)<($L19*((1+ICSInf)^(AE$80-YEAR)))),AD92*((1+ICSInf)),AE54*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF54=\"\",IF(($D92+NPV(ICSInf,$E92:AE92)<($L19*((1+ICSInf)^(AF$80-YEAR)))),AE92*((1+ICSInf)),AF54*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG54=\"\",IF(($D92+NPV(ICSInf,$E92:AF92)<($L19*((1+ICSInf)^(AG$80-YEAR)))),AF92*((1+ICSInf)),AG54*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH54=\"\",IF(($D92+NPV(ICSInf,$E92:AG92)<($L19*((1+ICSInf)^(AH$80-YEAR)))),AG92*((1+ICSInf)),AH54*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z55=\"\",IF(($D93+NPV(ICSInf,$E93:Y93)<($L20*((1+ICSInf)^(Z$80-YEAR)))),Y93*((1+ICSInf)),Z55*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA55=\"\",IF(($D93+NPV(ICSInf,$E93:Z93)<($L20*((1+ICSInf)^(AA$80-YEAR)))),Z93*((1+ICSInf)),AA55*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB55=\"\",IF(($D93+NPV(ICSInf,$E93:AA93)<($L20*((1+ICSInf)^(AB$80-YEAR)))),AA93*((1+ICSInf)),AB55*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC55=\"\",IF(($D93+NPV(ICSInf,$E93:AB93)<($L20*((1+ICSInf)^(AC$80-YEAR)))),AB93*((1+ICSInf)),AC55*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD55=\"\",IF(($D93+NPV(ICSInf,$E93:AC93)<($L20*((1+ICSInf)^(AD$80-YEAR)))),AC93*((1+ICSInf)),AD55*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE55=\"\",IF(($D93+NPV(ICSInf,$E93:AD93)<($L20*((1+ICSInf)^(AE$80-YEAR)))),AD93*((1+ICSInf)),AE55*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF55=\"\",IF(($D93+NPV(ICSInf,$E93:AE93)<($L20*((1+ICSInf)^(AF$80-YEAR)))),AE93*((1+ICSInf)),AF55*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG55=\"\",IF(($D93+NPV(ICSInf,$E93:AF93)<($L20*((1+ICSInf)^(AG$80-YEAR)))),AF93*((1+ICSInf)),AG55*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH55=\"\",IF(($D93+NPV(ICSInf,$E93:AG93)<($L20*((1+ICSInf)^(AH$80-YEAR)))),AG93*((1+ICSInf)),AH55*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z56=\"\",IF(($D94+NPV(ICSInf,$E94:Y94)<($L21*((1+ICSInf)^(Z$80-YEAR)))),Y94*((1+ICSInf)),Z56*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA56=\"\",IF(($D94+NPV(ICSInf,$E94:Z94)<($L21*((1+ICSInf)^(AA$80-YEAR)))),Z94*((1+ICSInf)),AA56*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB56=\"\",IF(($D94+NPV(ICSInf,$E94:AA94)<($L21*((1+ICSInf)^(AB$80-YEAR)))),AA94*((1+ICSInf)),AB56*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC56=\"\",IF(($D94+NPV(ICSInf,$E94:AB94)<($L21*((1+ICSInf)^(AC$80-YEAR)))),AB94*((1+ICSInf)),AC56*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD56=\"\",IF(($D94+NPV(ICSInf,$E94:AC94)<($L21*((1+ICSInf)^(AD$80-YEAR)))),AC94*((1+ICSInf)),AD56*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE56=\"\",IF(($D94+NPV(ICSInf,$E94:AD94)<($L21*((1+ICSInf)^(AE$80-YEAR)))),AD94*((1+ICSInf)),AE56*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF56=\"\",IF(($D94+NPV(ICSInf,$E94:AE94)<($L21*((1+ICSInf)^(AF$80-YEAR)))),AE94*((1+ICSInf)),AF56*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG56=\"\",IF(($D94+NPV(ICSInf,$E94:AF94)<($L21*((1+ICSInf)^(AG$80-YEAR)))),AF94*((1+ICSInf)),AG56*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH56=\"\",IF(($D94+NPV(ICSInf,$E94:AG94)<($L21*((1+ICSInf)^(AH$80-YEAR)))),AG94*((1+ICSInf)),AH56*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z57=\"\",IF(($D95+NPV(ICSInf,$E95:Y95)<($L22*((1+ICSInf)^(Z$80-YEAR)))),Y95*((1+ICSInf)),Z57*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA57=\"\",IF(($D95+NPV(ICSInf,$E95:Z95)<($L22*((1+ICSInf)^(AA$80-YEAR)))),Z95*((1+ICSInf)),AA57*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB57=\"\",IF(($D95+NPV(ICSInf,$E95:AA95)<($L22*((1+ICSInf)^(AB$80-YEAR)))),AA95*((1+ICSInf)),AB57*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC57=\"\",IF(($D95+NPV(ICSInf,$E95:AB95)<($L22*((1+ICSInf)^(AC$80-YEAR)))),AB95*((1+ICSInf)),AC57*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD57=\"\",IF(($D95+NPV(ICSInf,$E95:AC95)<($L22*((1+ICSInf)^(AD$80-YEAR)))),AC95*((1+ICSInf)),AD57*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE57=\"\",IF(($D95+NPV(ICSInf,$E95:AD95)<($L22*((1+ICSInf)^(AE$80-YEAR)))),AD95*((1+ICSInf)),AE57*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF57=\"\",IF(($D95+NPV(ICSInf,$E95:AE95)<($L22*((1+ICSInf)^(AF$80-YEAR)))),AE95*((1+ICSInf)),AF57*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG57=\"\",IF(($D95+NPV(ICSInf,$E95:AF95)<($L22*((1+ICSInf)^(AG$80-YEAR)))),AF95*((1+ICSInf)),AG57*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH57=\"\",IF(($D95+NPV(ICSInf,$E95:AG95)<($L22*((1+ICSInf)^(AH$80-YEAR)))),AG95*((1+ICSInf)),AH57*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z58=\"\",IF(($D96+NPV(ICSInf,$E96:Y96)<($L23*((1+ICSInf)^(Z$80-YEAR)))),Y96*((1+ICSInf)),Z58*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA58=\"\",IF(($D96+NPV(ICSInf,$E96:Z96)<($L23*((1+ICSInf)^(AA$80-YEAR)))),Z96*((1+ICSInf)),AA58*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB58=\"\",IF(($D96+NPV(ICSInf,$E96:AA96)<($L23*((1+ICSInf)^(AB$80-YEAR)))),AA96*((1+ICSInf)),AB58*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC58=\"\",IF(($D96+NPV(ICSInf,$E96:AB96)<($L23*((1+ICSInf)^(AC$80-YEAR)))),AB96*((1+ICSInf)),AC58*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD58=\"\",IF(($D96+NPV(ICSInf,$E96:AC96)<($L23*((1+ICSInf)^(AD$80-YEAR)))),AC96*((1+ICSInf)),AD58*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE58=\"\",IF(($D96+NPV(ICSInf,$E96:AD96)<($L23*((1+ICSInf)^(AE$80-YEAR)))),AD96*((1+ICSInf)),AE58*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF58=\"\",IF(($D96+NPV(ICSInf,$E96:AE96)<($L23*((1+ICSInf)^(AF$80-YEAR)))),AE96*((1+ICSInf)),AF58*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG58=\"\",IF(($D96+NPV(ICSInf,$E96:AF96)<($L23*((1+ICSInf)^(AG$80-YEAR)))),AF96*((1+ICSInf)),AG58*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH58=\"\",IF(($D96+NPV(ICSInf,$E96:AG96)<($L23*((1+ICSInf)^(AH$80-YEAR)))),AG96*((1+ICSInf)),AH58*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,{"$f":"B24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y59=\"\",IF(($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$80-YEAR)))","v":0},{"$f":"IF(Z59=\"\",IF(($D97+NPV(ICSInf,$E97:Y97)<($L24*((1+ICSInf)^(Z$80-YEAR)))),Y97*((1+ICSInf)),Z59*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA59=\"\",IF(($D97+NPV(ICSInf,$E97:Z97)<($L24*((1+ICSInf)^(AA$80-YEAR)))),Z97*((1+ICSInf)),AA59*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB59=\"\",IF(($D97+NPV(ICSInf,$E97:AA97)<($L24*((1+ICSInf)^(AB$80-YEAR)))),AA97*((1+ICSInf)),AB59*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC59=\"\",IF(($D97+NPV(ICSInf,$E97:AB97)<($L24*((1+ICSInf)^(AC$80-YEAR)))),AB97*((1+ICSInf)),AC59*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD59=\"\",IF(($D97+NPV(ICSInf,$E97:AC97)<($L24*((1+ICSInf)^(AD$80-YEAR)))),AC97*((1+ICSInf)),AD59*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE59=\"\",IF(($D97+NPV(ICSInf,$E97:AD97)<($L24*((1+ICSInf)^(AE$80-YEAR)))),AD97*((1+ICSInf)),AE59*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF59=\"\",IF(($D97+NPV(ICSInf,$E97:AE97)<($L24*((1+ICSInf)^(AF$80-YEAR)))),AE97*((1+ICSInf)),AF59*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG59=\"\",IF(($D97+NPV(ICSInf,$E97:AF97)<($L24*((1+ICSInf)^(AG$80-YEAR)))),AF97*((1+ICSInf)),AG59*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH59=\"\",IF(($D97+NPV(ICSInf,$E97:AG97)<($L24*((1+ICSInf)^(AH$80-YEAR)))),AG97*((1+ICSInf)),AH59*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z60=\"\",IF(($D98+NPV(ICSInf,$E98:Y98)<($L25*((1+ICSInf)^(Z$80-YEAR)))),Y98*((1+ICSInf)),Z60*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA60=\"\",IF(($D98+NPV(ICSInf,$E98:Z98)<($L25*((1+ICSInf)^(AA$80-YEAR)))),Z98*((1+ICSInf)),AA60*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB60=\"\",IF(($D98+NPV(ICSInf,$E98:AA98)<($L25*((1+ICSInf)^(AB$80-YEAR)))),AA98*((1+ICSInf)),AB60*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC60=\"\",IF(($D98+NPV(ICSInf,$E98:AB98)<($L25*((1+ICSInf)^(AC$80-YEAR)))),AB98*((1+ICSInf)),AC60*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD60=\"\",IF(($D98+NPV(ICSInf,$E98:AC98)<($L25*((1+ICSInf)^(AD$80-YEAR)))),AC98*((1+ICSInf)),AD60*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE60=\"\",IF(($D98+NPV(ICSInf,$E98:AD98)<($L25*((1+ICSInf)^(AE$80-YEAR)))),AD98*((1+ICSInf)),AE60*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF60=\"\",IF(($D98+NPV(ICSInf,$E98:AE98)<($L25*((1+ICSInf)^(AF$80-YEAR)))),AE98*((1+ICSInf)),AF60*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG60=\"\",IF(($D98+NPV(ICSInf,$E98:AF98)<($L25*((1+ICSInf)^(AG$80-YEAR)))),AF98*((1+ICSInf)),AG60*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH60=\"\",IF(($D98+NPV(ICSInf,$E98:AG98)<($L25*((1+ICSInf)^(AH$80-YEAR)))),AG98*((1+ICSInf)),AH60*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z61=\"\",IF(($D99+NPV(ICSInf,$E99:Y99)<($L26*((1+ICSInf)^(Z$80-YEAR)))),Y99*((1+ICSInf)),Z61*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA61=\"\",IF(($D99+NPV(ICSInf,$E99:Z99)<($L26*((1+ICSInf)^(AA$80-YEAR)))),Z99*((1+ICSInf)),AA61*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB61=\"\",IF(($D99+NPV(ICSInf,$E99:AA99)<($L26*((1+ICSInf)^(AB$80-YEAR)))),AA99*((1+ICSInf)),AB61*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC61=\"\",IF(($D99+NPV(ICSInf,$E99:AB99)<($L26*((1+ICSInf)^(AC$80-YEAR)))),AB99*((1+ICSInf)),AC61*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD61=\"\",IF(($D99+NPV(ICSInf,$E99:AC99)<($L26*((1+ICSInf)^(AD$80-YEAR)))),AC99*((1+ICSInf)),AD61*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE61=\"\",IF(($D99+NPV(ICSInf,$E99:AD99)<($L26*((1+ICSInf)^(AE$80-YEAR)))),AD99*((1+ICSInf)),AE61*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF61=\"\",IF(($D99+NPV(ICSInf,$E99:AE99)<($L26*((1+ICSInf)^(AF$80-YEAR)))),AE99*((1+ICSInf)),AF61*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG61=\"\",IF(($D99+NPV(ICSInf,$E99:AF99)<($L26*((1+ICSInf)^(AG$80-YEAR)))),AF99*((1+ICSInf)),AG61*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH61=\"\",IF(($D99+NPV(ICSInf,$E99:AG99)<($L26*((1+ICSInf)^(AH$80-YEAR)))),AG99*((1+ICSInf)),AH61*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z62=\"\",IF(($D100+NPV(ICSInf,$E100:Y100)<($L27*((1+ICSInf)^(Z$80-YEAR)))),Y100*((1+ICSInf)),Z62*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA62=\"\",IF(($D100+NPV(ICSInf,$E100:Z100)<($L27*((1+ICSInf)^(AA$80-YEAR)))),Z100*((1+ICSInf)),AA62*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB62=\"\",IF(($D100+NPV(ICSInf,$E100:AA100)<($L27*((1+ICSInf)^(AB$80-YEAR)))),AA100*((1+ICSInf)),AB62*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC62=\"\",IF(($D100+NPV(ICSInf,$E100:AB100)<($L27*((1+ICSInf)^(AC$80-YEAR)))),AB100*((1+ICSInf)),AC62*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD62=\"\",IF(($D100+NPV(ICSInf,$E100:AC100)<($L27*((1+ICSInf)^(AD$80-YEAR)))),AC100*((1+ICSInf)),AD62*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE62=\"\",IF(($D100+NPV(ICSInf,$E100:AD100)<($L27*((1+ICSInf)^(AE$80-YEAR)))),AD100*((1+ICSInf)),AE62*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF62=\"\",IF(($D100+NPV(ICSInf,$E100:AE100)<($L27*((1+ICSInf)^(AF$80-YEAR)))),AE100*((1+ICSInf)),AF62*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG62=\"\",IF(($D100+NPV(ICSInf,$E100:AF100)<($L27*((1+ICSInf)^(AG$80-YEAR)))),AF100*((1+ICSInf)),AG62*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH62=\"\",IF(($D100+NPV(ICSInf,$E100:AG100)<($L27*((1+ICSInf)^(AH$80-YEAR)))),AG100*((1+ICSInf)),AH62*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z63=\"\",IF(($D101+NPV(ICSInf,$E101:Y101)<($L28*((1+ICSInf)^(Z$80-YEAR)))),Y101*((1+ICSInf)),Z63*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA63=\"\",IF(($D101+NPV(ICSInf,$E101:Z101)<($L28*((1+ICSInf)^(AA$80-YEAR)))),Z101*((1+ICSInf)),AA63*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB63=\"\",IF(($D101+NPV(ICSInf,$E101:AA101)<($L28*((1+ICSInf)^(AB$80-YEAR)))),AA101*((1+ICSInf)),AB63*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC63=\"\",IF(($D101+NPV(ICSInf,$E101:AB101)<($L28*((1+ICSInf)^(AC$80-YEAR)))),AB101*((1+ICSInf)),AC63*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD63=\"\",IF(($D101+NPV(ICSInf,$E101:AC101)<($L28*((1+ICSInf)^(AD$80-YEAR)))),AC101*((1+ICSInf)),AD63*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE63=\"\",IF(($D101+NPV(ICSInf,$E101:AD101)<($L28*((1+ICSInf)^(AE$80-YEAR)))),AD101*((1+ICSInf)),AE63*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF63=\"\",IF(($D101+NPV(ICSInf,$E101:AE101)<($L28*((1+ICSInf)^(AF$80-YEAR)))),AE101*((1+ICSInf)),AF63*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG63=\"\",IF(($D101+NPV(ICSInf,$E101:AF101)<($L28*((1+ICSInf)^(AG$80-YEAR)))),AF101*((1+ICSInf)),AG63*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH63=\"\",IF(($D101+NPV(ICSInf,$E101:AG101)<($L28*((1+ICSInf)^(AH$80-YEAR)))),AG101*((1+ICSInf)),AH63*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z64=\"\",IF(($D102+NPV(ICSInf,$E102:Y102)<($L29*((1+ICSInf)^(Z$80-YEAR)))),Y102*((1+ICSInf)),Z64*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA64=\"\",IF(($D102+NPV(ICSInf,$E102:Z102)<($L29*((1+ICSInf)^(AA$80-YEAR)))),Z102*((1+ICSInf)),AA64*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB64=\"\",IF(($D102+NPV(ICSInf,$E102:AA102)<($L29*((1+ICSInf)^(AB$80-YEAR)))),AA102*((1+ICSInf)),AB64*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC64=\"\",IF(($D102+NPV(ICSInf,$E102:AB102)<($L29*((1+ICSInf)^(AC$80-YEAR)))),AB102*((1+ICSInf)),AC64*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD64=\"\",IF(($D102+NPV(ICSInf,$E102:AC102)<($L29*((1+ICSInf)^(AD$80-YEAR)))),AC102*((1+ICSInf)),AD64*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE64=\"\",IF(($D102+NPV(ICSInf,$E102:AD102)<($L29*((1+ICSInf)^(AE$80-YEAR)))),AD102*((1+ICSInf)),AE64*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF64=\"\",IF(($D102+NPV(ICSInf,$E102:AE102)<($L29*((1+ICSInf)^(AF$80-YEAR)))),AE102*((1+ICSInf)),AF64*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG64=\"\",IF(($D102+NPV(ICSInf,$E102:AF102)<($L29*((1+ICSInf)^(AG$80-YEAR)))),AF102*((1+ICSInf)),AG64*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH64=\"\",IF(($D102+NPV(ICSInf,$E102:AG102)<($L29*((1+ICSInf)^(AH$80-YEAR)))),AG102*((1+ICSInf)),AH64*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z65=\"\",IF(($D103+NPV(ICSInf,$E103:Y103)<($L30*((1+ICSInf)^(Z$80-YEAR)))),Y103*((1+ICSInf)),Z65*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA65=\"\",IF(($D103+NPV(ICSInf,$E103:Z103)<($L30*((1+ICSInf)^(AA$80-YEAR)))),Z103*((1+ICSInf)),AA65*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB65=\"\",IF(($D103+NPV(ICSInf,$E103:AA103)<($L30*((1+ICSInf)^(AB$80-YEAR)))),AA103*((1+ICSInf)),AB65*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC65=\"\",IF(($D103+NPV(ICSInf,$E103:AB103)<($L30*((1+ICSInf)^(AC$80-YEAR)))),AB103*((1+ICSInf)),AC65*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD65=\"\",IF(($D103+NPV(ICSInf,$E103:AC103)<($L30*((1+ICSInf)^(AD$80-YEAR)))),AC103*((1+ICSInf)),AD65*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE65=\"\",IF(($D103+NPV(ICSInf,$E103:AD103)<($L30*((1+ICSInf)^(AE$80-YEAR)))),AD103*((1+ICSInf)),AE65*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF65=\"\",IF(($D103+NPV(ICSInf,$E103:AE103)<($L30*((1+ICSInf)^(AF$80-YEAR)))),AE103*((1+ICSInf)),AF65*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG65=\"\",IF(($D103+NPV(ICSInf,$E103:AF103)<($L30*((1+ICSInf)^(AG$80-YEAR)))),AF103*((1+ICSInf)),AG65*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH65=\"\",IF(($D103+NPV(ICSInf,$E103:AG103)<($L30*((1+ICSInf)^(AH$80-YEAR)))),AG103*((1+ICSInf)),AH65*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z66=\"\",IF(($D104+NPV(ICSInf,$E104:Y104)<($L31*((1+ICSInf)^(Z$80-YEAR)))),Y104*((1+ICSInf)),Z66*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA66=\"\",IF(($D104+NPV(ICSInf,$E104:Z104)<($L31*((1+ICSInf)^(AA$80-YEAR)))),Z104*((1+ICSInf)),AA66*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB66=\"\",IF(($D104+NPV(ICSInf,$E104:AA104)<($L31*((1+ICSInf)^(AB$80-YEAR)))),AA104*((1+ICSInf)),AB66*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC66=\"\",IF(($D104+NPV(ICSInf,$E104:AB104)<($L31*((1+ICSInf)^(AC$80-YEAR)))),AB104*((1+ICSInf)),AC66*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD66=\"\",IF(($D104+NPV(ICSInf,$E104:AC104)<($L31*((1+ICSInf)^(AD$80-YEAR)))),AC104*((1+ICSInf)),AD66*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE66=\"\",IF(($D104+NPV(ICSInf,$E104:AD104)<($L31*((1+ICSInf)^(AE$80-YEAR)))),AD104*((1+ICSInf)),AE66*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF66=\"\",IF(($D104+NPV(ICSInf,$E104:AE104)<($L31*((1+ICSInf)^(AF$80-YEAR)))),AE104*((1+ICSInf)),AF66*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG66=\"\",IF(($D104+NPV(ICSInf,$E104:AF104)<($L31*((1+ICSInf)^(AG$80-YEAR)))),AF104*((1+ICSInf)),AG66*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH66=\"\",IF(($D104+NPV(ICSInf,$E104:AG104)<($L31*((1+ICSInf)^(AH$80-YEAR)))),AG104*((1+ICSInf)),AH66*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z67=\"\",IF(($D105+NPV(ICSInf,$E105:Y105)<($L32*((1+ICSInf)^(Z$80-YEAR)))),Y105*((1+ICSInf)),Z67*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA67=\"\",IF(($D105+NPV(ICSInf,$E105:Z105)<($L32*((1+ICSInf)^(AA$80-YEAR)))),Z105*((1+ICSInf)),AA67*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB67=\"\",IF(($D105+NPV(ICSInf,$E105:AA105)<($L32*((1+ICSInf)^(AB$80-YEAR)))),AA105*((1+ICSInf)),AB67*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC67=\"\",IF(($D105+NPV(ICSInf,$E105:AB105)<($L32*((1+ICSInf)^(AC$80-YEAR)))),AB105*((1+ICSInf)),AC67*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD67=\"\",IF(($D105+NPV(ICSInf,$E105:AC105)<($L32*((1+ICSInf)^(AD$80-YEAR)))),AC105*((1+ICSInf)),AD67*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE67=\"\",IF(($D105+NPV(ICSInf,$E105:AD105)<($L32*((1+ICSInf)^(AE$80-YEAR)))),AD105*((1+ICSInf)),AE67*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF67=\"\",IF(($D105+NPV(ICSInf,$E105:AE105)<($L32*((1+ICSInf)^(AF$80-YEAR)))),AE105*((1+ICSInf)),AF67*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG67=\"\",IF(($D105+NPV(ICSInf,$E105:AF105)<($L32*((1+ICSInf)^(AG$80-YEAR)))),AF105*((1+ICSInf)),AG67*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH67=\"\",IF(($D105+NPV(ICSInf,$E105:AG105)<($L32*((1+ICSInf)^(AH$80-YEAR)))),AG105*((1+ICSInf)),AH67*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z68=\"\",IF(($D106+NPV(ICSInf,$E106:Y106)<($L33*((1+ICSInf)^(Z$80-YEAR)))),Y106*((1+ICSInf)),Z68*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA68=\"\",IF(($D106+NPV(ICSInf,$E106:Z106)<($L33*((1+ICSInf)^(AA$80-YEAR)))),Z106*((1+ICSInf)),AA68*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB68=\"\",IF(($D106+NPV(ICSInf,$E106:AA106)<($L33*((1+ICSInf)^(AB$80-YEAR)))),AA106*((1+ICSInf)),AB68*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC68=\"\",IF(($D106+NPV(ICSInf,$E106:AB106)<($L33*((1+ICSInf)^(AC$80-YEAR)))),AB106*((1+ICSInf)),AC68*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD68=\"\",IF(($D106+NPV(ICSInf,$E106:AC106)<($L33*((1+ICSInf)^(AD$80-YEAR)))),AC106*((1+ICSInf)),AD68*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE68=\"\",IF(($D106+NPV(ICSInf,$E106:AD106)<($L33*((1+ICSInf)^(AE$80-YEAR)))),AD106*((1+ICSInf)),AE68*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF68=\"\",IF(($D106+NPV(ICSInf,$E106:AE106)<($L33*((1+ICSInf)^(AF$80-YEAR)))),AE106*((1+ICSInf)),AF68*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG68=\"\",IF(($D106+NPV(ICSInf,$E106:AF106)<($L33*((1+ICSInf)^(AG$80-YEAR)))),AF106*((1+ICSInf)),AG68*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH68=\"\",IF(($D106+NPV(ICSInf,$E106:AG106)<($L33*((1+ICSInf)^(AH$80-YEAR)))),AG106*((1+ICSInf)),AH68*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z69=\"\",IF(($D107+NPV(ICSInf,$E107:Y107)<($L34*((1+ICSInf)^(Z$80-YEAR)))),Y107*((1+ICSInf)),Z69*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA69=\"\",IF(($D107+NPV(ICSInf,$E107:Z107)<($L34*((1+ICSInf)^(AA$80-YEAR)))),Z107*((1+ICSInf)),AA69*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB69=\"\",IF(($D107+NPV(ICSInf,$E107:AA107)<($L34*((1+ICSInf)^(AB$80-YEAR)))),AA107*((1+ICSInf)),AB69*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC69=\"\",IF(($D107+NPV(ICSInf,$E107:AB107)<($L34*((1+ICSInf)^(AC$80-YEAR)))),AB107*((1+ICSInf)),AC69*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD69=\"\",IF(($D107+NPV(ICSInf,$E107:AC107)<($L34*((1+ICSInf)^(AD$80-YEAR)))),AC107*((1+ICSInf)),AD69*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE69=\"\",IF(($D107+NPV(ICSInf,$E107:AD107)<($L34*((1+ICSInf)^(AE$80-YEAR)))),AD107*((1+ICSInf)),AE69*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF69=\"\",IF(($D107+NPV(ICSInf,$E107:AE107)<($L34*((1+ICSInf)^(AF$80-YEAR)))),AE107*((1+ICSInf)),AF69*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG69=\"\",IF(($D107+NPV(ICSInf,$E107:AF107)<($L34*((1+ICSInf)^(AG$80-YEAR)))),AF107*((1+ICSInf)),AG69*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH69=\"\",IF(($D107+NPV(ICSInf,$E107:AG107)<($L34*((1+ICSInf)^(AH$80-YEAR)))),AG107*((1+ICSInf)),AH69*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z70=\"\",IF(($D108+NPV(ICSInf,$E108:Y108)<($L35*((1+ICSInf)^(Z$80-YEAR)))),Y108*((1+ICSInf)),Z70*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA70=\"\",IF(($D108+NPV(ICSInf,$E108:Z108)<($L35*((1+ICSInf)^(AA$80-YEAR)))),Z108*((1+ICSInf)),AA70*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB70=\"\",IF(($D108+NPV(ICSInf,$E108:AA108)<($L35*((1+ICSInf)^(AB$80-YEAR)))),AA108*((1+ICSInf)),AB70*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC70=\"\",IF(($D108+NPV(ICSInf,$E108:AB108)<($L35*((1+ICSInf)^(AC$80-YEAR)))),AB108*((1+ICSInf)),AC70*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD70=\"\",IF(($D108+NPV(ICSInf,$E108:AC108)<($L35*((1+ICSInf)^(AD$80-YEAR)))),AC108*((1+ICSInf)),AD70*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE70=\"\",IF(($D108+NPV(ICSInf,$E108:AD108)<($L35*((1+ICSInf)^(AE$80-YEAR)))),AD108*((1+ICSInf)),AE70*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF70=\"\",IF(($D108+NPV(ICSInf,$E108:AE108)<($L35*((1+ICSInf)^(AF$80-YEAR)))),AE108*((1+ICSInf)),AF70*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG70=\"\",IF(($D108+NPV(ICSInf,$E108:AF108)<($L35*((1+ICSInf)^(AG$80-YEAR)))),AF108*((1+ICSInf)),AG70*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH70=\"\",IF(($D108+NPV(ICSInf,$E108:AG108)<($L35*((1+ICSInf)^(AH$80-YEAR)))),AG108*((1+ICSInf)),AH70*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z71=\"\",IF(($D109+NPV(ICSInf,$E109:Y109)<($L36*((1+ICSInf)^(Z$80-YEAR)))),Y109*((1+ICSInf)),Z71*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA71=\"\",IF(($D109+NPV(ICSInf,$E109:Z109)<($L36*((1+ICSInf)^(AA$80-YEAR)))),Z109*((1+ICSInf)),AA71*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB71=\"\",IF(($D109+NPV(ICSInf,$E109:AA109)<($L36*((1+ICSInf)^(AB$80-YEAR)))),AA109*((1+ICSInf)),AB71*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC71=\"\",IF(($D109+NPV(ICSInf,$E109:AB109)<($L36*((1+ICSInf)^(AC$80-YEAR)))),AB109*((1+ICSInf)),AC71*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD71=\"\",IF(($D109+NPV(ICSInf,$E109:AC109)<($L36*((1+ICSInf)^(AD$80-YEAR)))),AC109*((1+ICSInf)),AD71*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE71=\"\",IF(($D109+NPV(ICSInf,$E109:AD109)<($L36*((1+ICSInf)^(AE$80-YEAR)))),AD109*((1+ICSInf)),AE71*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF71=\"\",IF(($D109+NPV(ICSInf,$E109:AE109)<($L36*((1+ICSInf)^(AF$80-YEAR)))),AE109*((1+ICSInf)),AF71*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG71=\"\",IF(($D109+NPV(ICSInf,$E109:AF109)<($L36*((1+ICSInf)^(AG$80-YEAR)))),AF109*((1+ICSInf)),AG71*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH71=\"\",IF(($D109+NPV(ICSInf,$E109:AG109)<($L36*((1+ICSInf)^(AH$80-YEAR)))),AG109*((1+ICSInf)),AH71*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR))))","v":0},{"$f":"IF(AA72=\"\",IF(($D110+NPV(ICSInf,$E110:Z110)<($L37*((1+ICSInf)^(AA$80-YEAR)))),Z110*((1+ICSInf)),AA72*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB72=\"\",IF(($D110+NPV(ICSInf,$E110:AA110)<($L37*((1+ICSInf)^(AB$80-YEAR)))),AA110*((1+ICSInf)),AB72*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC72=\"\",IF(($D110+NPV(ICSInf,$E110:AB110)<($L37*((1+ICSInf)^(AC$80-YEAR)))),AB110*((1+ICSInf)),AC72*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD72=\"\",IF(($D110+NPV(ICSInf,$E110:AC110)<($L37*((1+ICSInf)^(AD$80-YEAR)))),AC110*((1+ICSInf)),AD72*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE72=\"\",IF(($D110+NPV(ICSInf,$E110:AD110)<($L37*((1+ICSInf)^(AE$80-YEAR)))),AD110*((1+ICSInf)),AE72*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF72=\"\",IF(($D110+NPV(ICSInf,$E110:AE110)<($L37*((1+ICSInf)^(AF$80-YEAR)))),AE110*((1+ICSInf)),AF72*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG72=\"\",IF(($D110+NPV(ICSInf,$E110:AF110)<($L37*((1+ICSInf)^(AG$80-YEAR)))),AF110*((1+ICSInf)),AG72*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$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":0}]

{"sheet":"Catchment Demand Road Transport","index":28,"n_rows":110,"n_cols":37,"rows_kept":110,"cut":false,"hidden":true,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Road Transport"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (trips)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$f":"'Catchment Demand - Water Supply'!D7","v":2016},{"$f":"D7+5","v":2021},{"$f":"E7+5","v":2026},2031,2036,null,{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2017 - 2046)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,"CHILLAGOE","CHILLAGOE",967,1042,1135,1238,null,null,{"$f":"NPV(WACCII,E81:AH81)","v":232.55426812442764},null,1238]
[null,"DIMBULAH","DIMBULAH",2348,2159,2350,2568,null,null,184.30580337800779,null,2568]
[null,"KURANDA","KURANDA",9452,10709,11459,12253,null,null,2408.8537914810559,null,12253]
[null,"MAREEBA","MAREEBA",42849,48690,52120,55758,null,null,11103.887700386967,null,55758]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":55616},{"$f":"SUM(E8:E37)","v":62600},{"$f":"SUM(F8:F37)","v":67064},{"$f":"SUM(G8:G37)","v":71817},{"$f":"SUM(H8:H37)","v":0}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",{"$f":"'Catchment Demand - Water Supply'!D42","v":2016},{"$f":"D42 +1","v":2017},{"$f":"E42 +1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,{"$f":"B8","v":"CHILLAGOE"},{"$f":"C8","v":"CHILLAGOE"}]
[null,{"$f":"B9","v":"DIMBULAH"},"DIMBULAH"]
[null,"KURANDA","KURANDA"]
[null,"MAREEBA","MAREEBA"]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,{"$f":"B25","v":0},0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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",{"$f":"D42","v":2016},{"$f":"D80 +1","v":2017},{"$f":"E80 +1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"X80 +1","v":2037},{"$f":"Y80 +1","v":2038},{"$f":"Z80 +1","v":2039},{"$f":"AA80 +1","v":2040},{"$f":"AB80 +1","v":2041},{"$f":"AC80 +1","v":2042},{"$f":"AD80 +1","v":2043},{"$f":"AE80 +1","v":2044},{"$f":"AF80 +1","v":2045},{"$f":"AG80 +1","v":2046}]
[null,{"$f":"B8","v":"CHILLAGOE"},"CHILLAGOE",967,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":15.404999999999999},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":15.820934999999997},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":16.248100244999996},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":16.686798951614993},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":17.137342523308597},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":21.824062956583031},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":22.413312656410771},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":23.018472098133859},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":23.63997084478347},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":24.278250057592622},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":27.614812573572099},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":28.360412513058545},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":29.126143650911118},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":29.91254952948572},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":30.72018836678183},{"$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$80-YEAR)))))","v":31.549633452684933},32.401473555907423,33.276313341916925,34.174773802148678,35.097492694806682,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,"DIMBULAH","DIMBULAH",2348,-38.820599999999992,-39.868756199999993,-40.945212617399989,-42.050733358069785,-43.186103158737659,44.821462631261923,46.031642122305996,47.274496459608251,48.550907864017667,49.861782376346142,58.446884864453565,60.02495075579381,61.645624426200229,63.310056285707631,65.019427805421728,66.774952356168114,68.577876069784637,70.429478723668822,72.331074649207878,74.284013664736477,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,"KURANDA","KURANDA",9452,258.18779999999998,265.15887059999994,272.31816010619997,279.67075042906731,287.22186069065208,176.00050771437927,180.75252142266751,185.6328395010795,190.64492616760862,195.79233917413404,212.87535129530337,218.62298578027654,224.52580639634397,230.58800316904524,236.81387925460945,243.20785399448386,249.7744660523349,256.51837663574793,263.44437280491314,270.55737087064574,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83)<($L10*((1+ICSInf)^(Z$80-YEAR)))),Y83*((1+ICSInf)),Z45*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,"MAREEBA","MAREEBA",42849,1199.7413999999999,1232.1344177999997,1265.4020470805997,1299.5679023517757,1334.6562357152736,804.90898861376115,826.64153130633269,848.96085265160366,871.88279567319671,895.42363115637306,975.36590429762418,1001.70078371366,1028.7467048739286,1056.5228659055247,1085.0489832849737,1114.3453058336679,1144.4326290911768,1175.3323100766384,1207.0662824487076,1239.6570720748225,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z48=\"\",IF(($D86+NPV(ICSInf,$E86:Y86)<($L13*((1+ICSInf)^(Z$80-YEAR)))),Y86*((1+ICSInf)),Z48*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA48=\"\",IF(($D86+NPV(ICSInf,$E86:Z86)<($L13*((1+ICSInf)^(AA$80-YEAR)))),Z86*((1+ICSInf)),AA48*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB48=\"\",IF(($D86+NPV(ICSInf,$E86:AA86)<($L13*((1+ICSInf)^(AB$80-YEAR)))),AA86*((1+ICSInf)),AB48*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC48=\"\",IF(($D86+NPV(ICSInf,$E86:AB86)<($L13*((1+ICSInf)^(AC$80-YEAR)))),AB86*((1+ICSInf)),AC48*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD48=\"\",IF(($D86+NPV(ICSInf,$E86:AC86)<($L13*((1+ICSInf)^(AD$80-YEAR)))),AC86*((1+ICSInf)),AD48*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE48=\"\",IF(($D86+NPV(ICSInf,$E86:AD86)<($L13*((1+ICSInf)^(AE$80-YEAR)))),AD86*((1+ICSInf)),AE48*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF48=\"\",IF(($D86+NPV(ICSInf,$E86:AE86)<($L13*((1+ICSInf)^(AF$80-YEAR)))),AE86*((1+ICSInf)),AF48*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG48=\"\",IF(($D86+NPV(ICSInf,$E86:AF86)<($L13*((1+ICSInf)^(AG$80-YEAR)))),AF86*((1+ICSInf)),AG48*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH48=\"\",IF(($D86+NPV(ICSInf,$E86:AG86)<($L13*((1+ICSInf)^(AH$80-YEAR)))),AG86*((1+ICSInf)),AH48*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z49=\"\",IF(($D87+NPV(ICSInf,$E87:Y87)<($L14*((1+ICSInf)^(Z$80-YEAR)))),Y87*((1+ICSInf)),Z49*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA49=\"\",IF(($D87+NPV(ICSInf,$E87:Z87)<($L14*((1+ICSInf)^(AA$80-YEAR)))),Z87*((1+ICSInf)),AA49*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB49=\"\",IF(($D87+NPV(ICSInf,$E87:AA87)<($L14*((1+ICSInf)^(AB$80-YEAR)))),AA87*((1+ICSInf)),AB49*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC49=\"\",IF(($D87+NPV(ICSInf,$E87:AB87)<($L14*((1+ICSInf)^(AC$80-YEAR)))),AB87*((1+ICSInf)),AC49*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD49=\"\",IF(($D87+NPV(ICSInf,$E87:AC87)<($L14*((1+ICSInf)^(AD$80-YEAR)))),AC87*((1+ICSInf)),AD49*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE49=\"\",IF(($D87+NPV(ICSInf,$E87:AD87)<($L14*((1+ICSInf)^(AE$80-YEAR)))),AD87*((1+ICSInf)),AE49*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF49=\"\",IF(($D87+NPV(ICSInf,$E87:AE87)<($L14*((1+ICSInf)^(AF$80-YEAR)))),AE87*((1+ICSInf)),AF49*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG49=\"\",IF(($D87+NPV(ICSInf,$E87:AF87)<($L14*((1+ICSInf)^(AG$80-YEAR)))),AF87*((1+ICSInf)),AG49*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH49=\"\",IF(($D87+NPV(ICSInf,$E87:AG87)<($L14*((1+ICSInf)^(AH$80-YEAR)))),AG87*((1+ICSInf)),AH49*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z50=\"\",IF(($D88+NPV(ICSInf,$E88:Y88)<($L15*((1+ICSInf)^(Z$80-YEAR)))),Y88*((1+ICSInf)),Z50*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA50=\"\",IF(($D88+NPV(ICSInf,$E88:Z88)<($L15*((1+ICSInf)^(AA$80-YEAR)))),Z88*((1+ICSInf)),AA50*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB50=\"\",IF(($D88+NPV(ICSInf,$E88:AA88)<($L15*((1+ICSInf)^(AB$80-YEAR)))),AA88*((1+ICSInf)),AB50*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC50=\"\",IF(($D88+NPV(ICSInf,$E88:AB88)<($L15*((1+ICSInf)^(AC$80-YEAR)))),AB88*((1+ICSInf)),AC50*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD50=\"\",IF(($D88+NPV(ICSInf,$E88:AC88)<($L15*((1+ICSInf)^(AD$80-YEAR)))),AC88*((1+ICSInf)),AD50*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE50=\"\",IF(($D88+NPV(ICSInf,$E88:AD88)<($L15*((1+ICSInf)^(AE$80-YEAR)))),AD88*((1+ICSInf)),AE50*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF50=\"\",IF(($D88+NPV(ICSInf,$E88:AE88)<($L15*((1+ICSInf)^(AF$80-YEAR)))),AE88*((1+ICSInf)),AF50*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG50=\"\",IF(($D88+NPV(ICSInf,$E88:AF88)<($L15*((1+ICSInf)^(AG$80-YEAR)))),AF88*((1+ICSInf)),AG50*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH50=\"\",IF(($D88+NPV(ICSInf,$E88:AG88)<($L15*((1+ICSInf)^(AH$80-YEAR)))),AG88*((1+ICSInf)),AH50*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z51=\"\",IF(($D89+NPV(ICSInf,$E89:Y89)<($L16*((1+ICSInf)^(Z$80-YEAR)))),Y89*((1+ICSInf)),Z51*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA51=\"\",IF(($D89+NPV(ICSInf,$E89:Z89)<($L16*((1+ICSInf)^(AA$80-YEAR)))),Z89*((1+ICSInf)),AA51*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB51=\"\",IF(($D89+NPV(ICSInf,$E89:AA89)<($L16*((1+ICSInf)^(AB$80-YEAR)))),AA89*((1+ICSInf)),AB51*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC51=\"\",IF(($D89+NPV(ICSInf,$E89:AB89)<($L16*((1+ICSInf)^(AC$80-YEAR)))),AB89*((1+ICSInf)),AC51*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD51=\"\",IF(($D89+NPV(ICSInf,$E89:AC89)<($L16*((1+ICSInf)^(AD$80-YEAR)))),AC89*((1+ICSInf)),AD51*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE51=\"\",IF(($D89+NPV(ICSInf,$E89:AD89)<($L16*((1+ICSInf)^(AE$80-YEAR)))),AD89*((1+ICSInf)),AE51*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF51=\"\",IF(($D89+NPV(ICSInf,$E89:AE89)<($L16*((1+ICSInf)^(AF$80-YEAR)))),AE89*((1+ICSInf)),AF51*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG51=\"\",IF(($D89+NPV(ICSInf,$E89:AF89)<($L16*((1+ICSInf)^(AG$80-YEAR)))),AF89*((1+ICSInf)),AG51*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH51=\"\",IF(($D89+NPV(ICSInf,$E89:AG89)<($L16*((1+ICSInf)^(AH$80-YEAR)))),AG89*((1+ICSInf)),AH51*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z52=\"\",IF(($D90+NPV(ICSInf,$E90:Y90)<($L17*((1+ICSInf)^(Z$80-YEAR)))),Y90*((1+ICSInf)),Z52*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA52=\"\",IF(($D90+NPV(ICSInf,$E90:Z90)<($L17*((1+ICSInf)^(AA$80-YEAR)))),Z90*((1+ICSInf)),AA52*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB52=\"\",IF(($D90+NPV(ICSInf,$E90:AA90)<($L17*((1+ICSInf)^(AB$80-YEAR)))),AA90*((1+ICSInf)),AB52*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC52=\"\",IF(($D90+NPV(ICSInf,$E90:AB90)<($L17*((1+ICSInf)^(AC$80-YEAR)))),AB90*((1+ICSInf)),AC52*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD52=\"\",IF(($D90+NPV(ICSInf,$E90:AC90)<($L17*((1+ICSInf)^(AD$80-YEAR)))),AC90*((1+ICSInf)),AD52*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE52=\"\",IF(($D90+NPV(ICSInf,$E90:AD90)<($L17*((1+ICSInf)^(AE$80-YEAR)))),AD90*((1+ICSInf)),AE52*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF52=\"\",IF(($D90+NPV(ICSInf,$E90:AE90)<($L17*((1+ICSInf)^(AF$80-YEAR)))),AE90*((1+ICSInf)),AF52*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG52=\"\",IF(($D90+NPV(ICSInf,$E90:AF90)<($L17*((1+ICSInf)^(AG$80-YEAR)))),AF90*((1+ICSInf)),AG52*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH52=\"\",IF(($D90+NPV(ICSInf,$E90:AG90)<($L17*((1+ICSInf)^(AH$80-YEAR)))),AG90*((1+ICSInf)),AH52*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z53=\"\",IF(($D91+NPV(ICSInf,$E91:Y91)<($L18*((1+ICSInf)^(Z$80-YEAR)))),Y91*((1+ICSInf)),Z53*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA53=\"\",IF(($D91+NPV(ICSInf,$E91:Z91)<($L18*((1+ICSInf)^(AA$80-YEAR)))),Z91*((1+ICSInf)),AA53*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB53=\"\",IF(($D91+NPV(ICSInf,$E91:AA91)<($L18*((1+ICSInf)^(AB$80-YEAR)))),AA91*((1+ICSInf)),AB53*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC53=\"\",IF(($D91+NPV(ICSInf,$E91:AB91)<($L18*((1+ICSInf)^(AC$80-YEAR)))),AB91*((1+ICSInf)),AC53*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD53=\"\",IF(($D91+NPV(ICSInf,$E91:AC91)<($L18*((1+ICSInf)^(AD$80-YEAR)))),AC91*((1+ICSInf)),AD53*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE53=\"\",IF(($D91+NPV(ICSInf,$E91:AD91)<($L18*((1+ICSInf)^(AE$80-YEAR)))),AD91*((1+ICSInf)),AE53*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF53=\"\",IF(($D91+NPV(ICSInf,$E91:AE91)<($L18*((1+ICSInf)^(AF$80-YEAR)))),AE91*((1+ICSInf)),AF53*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG53=\"\",IF(($D91+NPV(ICSInf,$E91:AF91)<($L18*((1+ICSInf)^(AG$80-YEAR)))),AF91*((1+ICSInf)),AG53*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH53=\"\",IF(($D91+NPV(ICSInf,$E91:AG91)<($L18*((1+ICSInf)^(AH$80-YEAR)))),AG91*((1+ICSInf)),AH53*((1+ICSInf)^(AH$80-YEAR))))","v":0},null,null,{"$f":"$D91+NPV(ICSInf,$E91:AH91)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y54=\"\",IF(($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$80-YEAR)))","v":0},{"$f":"IF(Z54=\"\",IF(($D92+NPV(ICSInf,$E92:Y92)<($L19*((1+ICSInf)^(Z$80-YEAR)))),Y92*((1+ICSInf)),Z54*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA54=\"\",IF(($D92+NPV(ICSInf,$E92:Z92)<($L19*((1+ICSInf)^(AA$80-YEAR)))),Z92*((1+ICSInf)),AA54*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB54=\"\",IF(($D92+NPV(ICSInf,$E92:AA92)<($L19*((1+ICSInf)^(AB$80-YEAR)))),AA92*((1+ICSInf)),AB54*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC54=\"\",IF(($D92+NPV(ICSInf,$E92:AB92)<($L19*((1+ICSInf)^(AC$80-YEAR)))),AB92*((1+ICSInf)),AC54*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD54=\"\",IF(($D92+NPV(ICSInf,$E92:AC92)<($L19*((1+ICSInf)^(AD$80-YEAR)))),AC92*((1+ICSInf)),AD54*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE54=\"\",IF(($D92+NPV(ICSInf,$E92:AD92)<($L19*((1+ICSInf)^(AE$80-YEAR)))),AD92*((1+ICSInf)),AE54*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF54=\"\",IF(($D92+NPV(ICSInf,$E92:AE92)<($L19*((1+ICSInf)^(AF$80-YEAR)))),AE92*((1+ICSInf)),AF54*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG54=\"\",IF(($D92+NPV(ICSInf,$E92:AF92)<($L19*((1+ICSInf)^(AG$80-YEAR)))),AF92*((1+ICSInf)),AG54*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH54=\"\",IF(($D92+NPV(ICSInf,$E92:AG92)<($L19*((1+ICSInf)^(AH$80-YEAR)))),AG92*((1+ICSInf)),AH54*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z55=\"\",IF(($D93+NPV(ICSInf,$E93:Y93)<($L20*((1+ICSInf)^(Z$80-YEAR)))),Y93*((1+ICSInf)),Z55*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA55=\"\",IF(($D93+NPV(ICSInf,$E93:Z93)<($L20*((1+ICSInf)^(AA$80-YEAR)))),Z93*((1+ICSInf)),AA55*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB55=\"\",IF(($D93+NPV(ICSInf,$E93:AA93)<($L20*((1+ICSInf)^(AB$80-YEAR)))),AA93*((1+ICSInf)),AB55*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC55=\"\",IF(($D93+NPV(ICSInf,$E93:AB93)<($L20*((1+ICSInf)^(AC$80-YEAR)))),AB93*((1+ICSInf)),AC55*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD55=\"\",IF(($D93+NPV(ICSInf,$E93:AC93)<($L20*((1+ICSInf)^(AD$80-YEAR)))),AC93*((1+ICSInf)),AD55*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE55=\"\",IF(($D93+NPV(ICSInf,$E93:AD93)<($L20*((1+ICSInf)^(AE$80-YEAR)))),AD93*((1+ICSInf)),AE55*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF55=\"\",IF(($D93+NPV(ICSInf,$E93:AE93)<($L20*((1+ICSInf)^(AF$80-YEAR)))),AE93*((1+ICSInf)),AF55*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG55=\"\",IF(($D93+NPV(ICSInf,$E93:AF93)<($L20*((1+ICSInf)^(AG$80-YEAR)))),AF93*((1+ICSInf)),AG55*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH55=\"\",IF(($D93+NPV(ICSInf,$E93:AG93)<($L20*((1+ICSInf)^(AH$80-YEAR)))),AG93*((1+ICSInf)),AH55*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z56=\"\",IF(($D94+NPV(ICSInf,$E94:Y94)<($L21*((1+ICSInf)^(Z$80-YEAR)))),Y94*((1+ICSInf)),Z56*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA56=\"\",IF(($D94+NPV(ICSInf,$E94:Z94)<($L21*((1+ICSInf)^(AA$80-YEAR)))),Z94*((1+ICSInf)),AA56*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB56=\"\",IF(($D94+NPV(ICSInf,$E94:AA94)<($L21*((1+ICSInf)^(AB$80-YEAR)))),AA94*((1+ICSInf)),AB56*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC56=\"\",IF(($D94+NPV(ICSInf,$E94:AB94)<($L21*((1+ICSInf)^(AC$80-YEAR)))),AB94*((1+ICSInf)),AC56*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD56=\"\",IF(($D94+NPV(ICSInf,$E94:AC94)<($L21*((1+ICSInf)^(AD$80-YEAR)))),AC94*((1+ICSInf)),AD56*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE56=\"\",IF(($D94+NPV(ICSInf,$E94:AD94)<($L21*((1+ICSInf)^(AE$80-YEAR)))),AD94*((1+ICSInf)),AE56*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF56=\"\",IF(($D94+NPV(ICSInf,$E94:AE94)<($L21*((1+ICSInf)^(AF$80-YEAR)))),AE94*((1+ICSInf)),AF56*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG56=\"\",IF(($D94+NPV(ICSInf,$E94:AF94)<($L21*((1+ICSInf)^(AG$80-YEAR)))),AF94*((1+ICSInf)),AG56*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH56=\"\",IF(($D94+NPV(ICSInf,$E94:AG94)<($L21*((1+ICSInf)^(AH$80-YEAR)))),AG94*((1+ICSInf)),AH56*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z57=\"\",IF(($D95+NPV(ICSInf,$E95:Y95)<($L22*((1+ICSInf)^(Z$80-YEAR)))),Y95*((1+ICSInf)),Z57*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA57=\"\",IF(($D95+NPV(ICSInf,$E95:Z95)<($L22*((1+ICSInf)^(AA$80-YEAR)))),Z95*((1+ICSInf)),AA57*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB57=\"\",IF(($D95+NPV(ICSInf,$E95:AA95)<($L22*((1+ICSInf)^(AB$80-YEAR)))),AA95*((1+ICSInf)),AB57*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC57=\"\",IF(($D95+NPV(ICSInf,$E95:AB95)<($L22*((1+ICSInf)^(AC$80-YEAR)))),AB95*((1+ICSInf)),AC57*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD57=\"\",IF(($D95+NPV(ICSInf,$E95:AC95)<($L22*((1+ICSInf)^(AD$80-YEAR)))),AC95*((1+ICSInf)),AD57*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE57=\"\",IF(($D95+NPV(ICSInf,$E95:AD95)<($L22*((1+ICSInf)^(AE$80-YEAR)))),AD95*((1+ICSInf)),AE57*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF57=\"\",IF(($D95+NPV(ICSInf,$E95:AE95)<($L22*((1+ICSInf)^(AF$80-YEAR)))),AE95*((1+ICSInf)),AF57*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG57=\"\",IF(($D95+NPV(ICSInf,$E95:AF95)<($L22*((1+ICSInf)^(AG$80-YEAR)))),AF95*((1+ICSInf)),AG57*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH57=\"\",IF(($D95+NPV(ICSInf,$E95:AG95)<($L22*((1+ICSInf)^(AH$80-YEAR)))),AG95*((1+ICSInf)),AH57*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z58=\"\",IF(($D96+NPV(ICSInf,$E96:Y96)<($L23*((1+ICSInf)^(Z$80-YEAR)))),Y96*((1+ICSInf)),Z58*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA58=\"\",IF(($D96+NPV(ICSInf,$E96:Z96)<($L23*((1+ICSInf)^(AA$80-YEAR)))),Z96*((1+ICSInf)),AA58*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB58=\"\",IF(($D96+NPV(ICSInf,$E96:AA96)<($L23*((1+ICSInf)^(AB$80-YEAR)))),AA96*((1+ICSInf)),AB58*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC58=\"\",IF(($D96+NPV(ICSInf,$E96:AB96)<($L23*((1+ICSInf)^(AC$80-YEAR)))),AB96*((1+ICSInf)),AC58*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD58=\"\",IF(($D96+NPV(ICSInf,$E96:AC96)<($L23*((1+ICSInf)^(AD$80-YEAR)))),AC96*((1+ICSInf)),AD58*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE58=\"\",IF(($D96+NPV(ICSInf,$E96:AD96)<($L23*((1+ICSInf)^(AE$80-YEAR)))),AD96*((1+ICSInf)),AE58*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF58=\"\",IF(($D96+NPV(ICSInf,$E96:AE96)<($L23*((1+ICSInf)^(AF$80-YEAR)))),AE96*((1+ICSInf)),AF58*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG58=\"\",IF(($D96+NPV(ICSInf,$E96:AF96)<($L23*((1+ICSInf)^(AG$80-YEAR)))),AF96*((1+ICSInf)),AG58*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH58=\"\",IF(($D96+NPV(ICSInf,$E96:AG96)<($L23*((1+ICSInf)^(AH$80-YEAR)))),AG96*((1+ICSInf)),AH58*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,{"$f":"B24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y59=\"\",IF(($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$80-YEAR)))","v":0},{"$f":"IF(Z59=\"\",IF(($D97+NPV(ICSInf,$E97:Y97)<($L24*((1+ICSInf)^(Z$80-YEAR)))),Y97*((1+ICSInf)),Z59*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA59=\"\",IF(($D97+NPV(ICSInf,$E97:Z97)<($L24*((1+ICSInf)^(AA$80-YEAR)))),Z97*((1+ICSInf)),AA59*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB59=\"\",IF(($D97+NPV(ICSInf,$E97:AA97)<($L24*((1+ICSInf)^(AB$80-YEAR)))),AA97*((1+ICSInf)),AB59*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC59=\"\",IF(($D97+NPV(ICSInf,$E97:AB97)<($L24*((1+ICSInf)^(AC$80-YEAR)))),AB97*((1+ICSInf)),AC59*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD59=\"\",IF(($D97+NPV(ICSInf,$E97:AC97)<($L24*((1+ICSInf)^(AD$80-YEAR)))),AC97*((1+ICSInf)),AD59*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE59=\"\",IF(($D97+NPV(ICSInf,$E97:AD97)<($L24*((1+ICSInf)^(AE$80-YEAR)))),AD97*((1+ICSInf)),AE59*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF59=\"\",IF(($D97+NPV(ICSInf,$E97:AE97)<($L24*((1+ICSInf)^(AF$80-YEAR)))),AE97*((1+ICSInf)),AF59*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG59=\"\",IF(($D97+NPV(ICSInf,$E97:AF97)<($L24*((1+ICSInf)^(AG$80-YEAR)))),AF97*((1+ICSInf)),AG59*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH59=\"\",IF(($D97+NPV(ICSInf,$E97:AG97)<($L24*((1+ICSInf)^(AH$80-YEAR)))),AG97*((1+ICSInf)),AH59*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z60=\"\",IF(($D98+NPV(ICSInf,$E98:Y98)<($L25*((1+ICSInf)^(Z$80-YEAR)))),Y98*((1+ICSInf)),Z60*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA60=\"\",IF(($D98+NPV(ICSInf,$E98:Z98)<($L25*((1+ICSInf)^(AA$80-YEAR)))),Z98*((1+ICSInf)),AA60*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB60=\"\",IF(($D98+NPV(ICSInf,$E98:AA98)<($L25*((1+ICSInf)^(AB$80-YEAR)))),AA98*((1+ICSInf)),AB60*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC60=\"\",IF(($D98+NPV(ICSInf,$E98:AB98)<($L25*((1+ICSInf)^(AC$80-YEAR)))),AB98*((1+ICSInf)),AC60*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD60=\"\",IF(($D98+NPV(ICSInf,$E98:AC98)<($L25*((1+ICSInf)^(AD$80-YEAR)))),AC98*((1+ICSInf)),AD60*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE60=\"\",IF(($D98+NPV(ICSInf,$E98:AD98)<($L25*((1+ICSInf)^(AE$80-YEAR)))),AD98*((1+ICSInf)),AE60*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF60=\"\",IF(($D98+NPV(ICSInf,$E98:AE98)<($L25*((1+ICSInf)^(AF$80-YEAR)))),AE98*((1+ICSInf)),AF60*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG60=\"\",IF(($D98+NPV(ICSInf,$E98:AF98)<($L25*((1+ICSInf)^(AG$80-YEAR)))),AF98*((1+ICSInf)),AG60*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH60=\"\",IF(($D98+NPV(ICSInf,$E98:AG98)<($L25*((1+ICSInf)^(AH$80-YEAR)))),AG98*((1+ICSInf)),AH60*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z61=\"\",IF(($D99+NPV(ICSInf,$E99:Y99)<($L26*((1+ICSInf)^(Z$80-YEAR)))),Y99*((1+ICSInf)),Z61*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA61=\"\",IF(($D99+NPV(ICSInf,$E99:Z99)<($L26*((1+ICSInf)^(AA$80-YEAR)))),Z99*((1+ICSInf)),AA61*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB61=\"\",IF(($D99+NPV(ICSInf,$E99:AA99)<($L26*((1+ICSInf)^(AB$80-YEAR)))),AA99*((1+ICSInf)),AB61*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC61=\"\",IF(($D99+NPV(ICSInf,$E99:AB99)<($L26*((1+ICSInf)^(AC$80-YEAR)))),AB99*((1+ICSInf)),AC61*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD61=\"\",IF(($D99+NPV(ICSInf,$E99:AC99)<($L26*((1+ICSInf)^(AD$80-YEAR)))),AC99*((1+ICSInf)),AD61*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE61=\"\",IF(($D99+NPV(ICSInf,$E99:AD99)<($L26*((1+ICSInf)^(AE$80-YEAR)))),AD99*((1+ICSInf)),AE61*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF61=\"\",IF(($D99+NPV(ICSInf,$E99:AE99)<($L26*((1+ICSInf)^(AF$80-YEAR)))),AE99*((1+ICSInf)),AF61*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG61=\"\",IF(($D99+NPV(ICSInf,$E99:AF99)<($L26*((1+ICSInf)^(AG$80-YEAR)))),AF99*((1+ICSInf)),AG61*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH61=\"\",IF(($D99+NPV(ICSInf,$E99:AG99)<($L26*((1+ICSInf)^(AH$80-YEAR)))),AG99*((1+ICSInf)),AH61*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z62=\"\",IF(($D100+NPV(ICSInf,$E100:Y100)<($L27*((1+ICSInf)^(Z$80-YEAR)))),Y100*((1+ICSInf)),Z62*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA62=\"\",IF(($D100+NPV(ICSInf,$E100:Z100)<($L27*((1+ICSInf)^(AA$80-YEAR)))),Z100*((1+ICSInf)),AA62*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB62=\"\",IF(($D100+NPV(ICSInf,$E100:AA100)<($L27*((1+ICSInf)^(AB$80-YEAR)))),AA100*((1+ICSInf)),AB62*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC62=\"\",IF(($D100+NPV(ICSInf,$E100:AB100)<($L27*((1+ICSInf)^(AC$80-YEAR)))),AB100*((1+ICSInf)),AC62*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD62=\"\",IF(($D100+NPV(ICSInf,$E100:AC100)<($L27*((1+ICSInf)^(AD$80-YEAR)))),AC100*((1+ICSInf)),AD62*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE62=\"\",IF(($D100+NPV(ICSInf,$E100:AD100)<($L27*((1+ICSInf)^(AE$80-YEAR)))),AD100*((1+ICSInf)),AE62*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF62=\"\",IF(($D100+NPV(ICSInf,$E100:AE100)<($L27*((1+ICSInf)^(AF$80-YEAR)))),AE100*((1+ICSInf)),AF62*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG62=\"\",IF(($D100+NPV(ICSInf,$E100:AF100)<($L27*((1+ICSInf)^(AG$80-YEAR)))),AF100*((1+ICSInf)),AG62*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH62=\"\",IF(($D100+NPV(ICSInf,$E100:AG100)<($L27*((1+ICSInf)^(AH$80-YEAR)))),AG100*((1+ICSInf)),AH62*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z63=\"\",IF(($D101+NPV(ICSInf,$E101:Y101)<($L28*((1+ICSInf)^(Z$80-YEAR)))),Y101*((1+ICSInf)),Z63*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA63=\"\",IF(($D101+NPV(ICSInf,$E101:Z101)<($L28*((1+ICSInf)^(AA$80-YEAR)))),Z101*((1+ICSInf)),AA63*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB63=\"\",IF(($D101+NPV(ICSInf,$E101:AA101)<($L28*((1+ICSInf)^(AB$80-YEAR)))),AA101*((1+ICSInf)),AB63*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC63=\"\",IF(($D101+NPV(ICSInf,$E101:AB101)<($L28*((1+ICSInf)^(AC$80-YEAR)))),AB101*((1+ICSInf)),AC63*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD63=\"\",IF(($D101+NPV(ICSInf,$E101:AC101)<($L28*((1+ICSInf)^(AD$80-YEAR)))),AC101*((1+ICSInf)),AD63*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE63=\"\",IF(($D101+NPV(ICSInf,$E101:AD101)<($L28*((1+ICSInf)^(AE$80-YEAR)))),AD101*((1+ICSInf)),AE63*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF63=\"\",IF(($D101+NPV(ICSInf,$E101:AE101)<($L28*((1+ICSInf)^(AF$80-YEAR)))),AE101*((1+ICSInf)),AF63*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG63=\"\",IF(($D101+NPV(ICSInf,$E101:AF101)<($L28*((1+ICSInf)^(AG$80-YEAR)))),AF101*((1+ICSInf)),AG63*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH63=\"\",IF(($D101+NPV(ICSInf,$E101:AG101)<($L28*((1+ICSInf)^(AH$80-YEAR)))),AG101*((1+ICSInf)),AH63*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z64=\"\",IF(($D102+NPV(ICSInf,$E102:Y102)<($L29*((1+ICSInf)^(Z$80-YEAR)))),Y102*((1+ICSInf)),Z64*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA64=\"\",IF(($D102+NPV(ICSInf,$E102:Z102)<($L29*((1+ICSInf)^(AA$80-YEAR)))),Z102*((1+ICSInf)),AA64*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB64=\"\",IF(($D102+NPV(ICSInf,$E102:AA102)<($L29*((1+ICSInf)^(AB$80-YEAR)))),AA102*((1+ICSInf)),AB64*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC64=\"\",IF(($D102+NPV(ICSInf,$E102:AB102)<($L29*((1+ICSInf)^(AC$80-YEAR)))),AB102*((1+ICSInf)),AC64*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD64=\"\",IF(($D102+NPV(ICSInf,$E102:AC102)<($L29*((1+ICSInf)^(AD$80-YEAR)))),AC102*((1+ICSInf)),AD64*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE64=\"\",IF(($D102+NPV(ICSInf,$E102:AD102)<($L29*((1+ICSInf)^(AE$80-YEAR)))),AD102*((1+ICSInf)),AE64*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF64=\"\",IF(($D102+NPV(ICSInf,$E102:AE102)<($L29*((1+ICSInf)^(AF$80-YEAR)))),AE102*((1+ICSInf)),AF64*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG64=\"\",IF(($D102+NPV(ICSInf,$E102:AF102)<($L29*((1+ICSInf)^(AG$80-YEAR)))),AF102*((1+ICSInf)),AG64*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH64=\"\",IF(($D102+NPV(ICSInf,$E102:AG102)<($L29*((1+ICSInf)^(AH$80-YEAR)))),AG102*((1+ICSInf)),AH64*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z65=\"\",IF(($D103+NPV(ICSInf,$E103:Y103)<($L30*((1+ICSInf)^(Z$80-YEAR)))),Y103*((1+ICSInf)),Z65*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA65=\"\",IF(($D103+NPV(ICSInf,$E103:Z103)<($L30*((1+ICSInf)^(AA$80-YEAR)))),Z103*((1+ICSInf)),AA65*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB65=\"\",IF(($D103+NPV(ICSInf,$E103:AA103)<($L30*((1+ICSInf)^(AB$80-YEAR)))),AA103*((1+ICSInf)),AB65*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC65=\"\",IF(($D103+NPV(ICSInf,$E103:AB103)<($L30*((1+ICSInf)^(AC$80-YEAR)))),AB103*((1+ICSInf)),AC65*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD65=\"\",IF(($D103+NPV(ICSInf,$E103:AC103)<($L30*((1+ICSInf)^(AD$80-YEAR)))),AC103*((1+ICSInf)),AD65*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE65=\"\",IF(($D103+NPV(ICSInf,$E103:AD103)<($L30*((1+ICSInf)^(AE$80-YEAR)))),AD103*((1+ICSInf)),AE65*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF65=\"\",IF(($D103+NPV(ICSInf,$E103:AE103)<($L30*((1+ICSInf)^(AF$80-YEAR)))),AE103*((1+ICSInf)),AF65*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG65=\"\",IF(($D103+NPV(ICSInf,$E103:AF103)<($L30*((1+ICSInf)^(AG$80-YEAR)))),AF103*((1+ICSInf)),AG65*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH65=\"\",IF(($D103+NPV(ICSInf,$E103:AG103)<($L30*((1+ICSInf)^(AH$80-YEAR)))),AG103*((1+ICSInf)),AH65*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z66=\"\",IF(($D104+NPV(ICSInf,$E104:Y104)<($L31*((1+ICSInf)^(Z$80-YEAR)))),Y104*((1+ICSInf)),Z66*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA66=\"\",IF(($D104+NPV(ICSInf,$E104:Z104)<($L31*((1+ICSInf)^(AA$80-YEAR)))),Z104*((1+ICSInf)),AA66*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB66=\"\",IF(($D104+NPV(ICSInf,$E104:AA104)<($L31*((1+ICSInf)^(AB$80-YEAR)))),AA104*((1+ICSInf)),AB66*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC66=\"\",IF(($D104+NPV(ICSInf,$E104:AB104)<($L31*((1+ICSInf)^(AC$80-YEAR)))),AB104*((1+ICSInf)),AC66*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD66=\"\",IF(($D104+NPV(ICSInf,$E104:AC104)<($L31*((1+ICSInf)^(AD$80-YEAR)))),AC104*((1+ICSInf)),AD66*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE66=\"\",IF(($D104+NPV(ICSInf,$E104:AD104)<($L31*((1+ICSInf)^(AE$80-YEAR)))),AD104*((1+ICSInf)),AE66*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF66=\"\",IF(($D104+NPV(ICSInf,$E104:AE104)<($L31*((1+ICSInf)^(AF$80-YEAR)))),AE104*((1+ICSInf)),AF66*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG66=\"\",IF(($D104+NPV(ICSInf,$E104:AF104)<($L31*((1+ICSInf)^(AG$80-YEAR)))),AF104*((1+ICSInf)),AG66*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH66=\"\",IF(($D104+NPV(ICSInf,$E104:AG104)<($L31*((1+ICSInf)^(AH$80-YEAR)))),AG104*((1+ICSInf)),AH66*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z67=\"\",IF(($D105+NPV(ICSInf,$E105:Y105)<($L32*((1+ICSInf)^(Z$80-YEAR)))),Y105*((1+ICSInf)),Z67*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA67=\"\",IF(($D105+NPV(ICSInf,$E105:Z105)<($L32*((1+ICSInf)^(AA$80-YEAR)))),Z105*((1+ICSInf)),AA67*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB67=\"\",IF(($D105+NPV(ICSInf,$E105:AA105)<($L32*((1+ICSInf)^(AB$80-YEAR)))),AA105*((1+ICSInf)),AB67*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC67=\"\",IF(($D105+NPV(ICSInf,$E105:AB105)<($L32*((1+ICSInf)^(AC$80-YEAR)))),AB105*((1+ICSInf)),AC67*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD67=\"\",IF(($D105+NPV(ICSInf,$E105:AC105)<($L32*((1+ICSInf)^(AD$80-YEAR)))),AC105*((1+ICSInf)),AD67*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE67=\"\",IF(($D105+NPV(ICSInf,$E105:AD105)<($L32*((1+ICSInf)^(AE$80-YEAR)))),AD105*((1+ICSInf)),AE67*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF67=\"\",IF(($D105+NPV(ICSInf,$E105:AE105)<($L32*((1+ICSInf)^(AF$80-YEAR)))),AE105*((1+ICSInf)),AF67*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG67=\"\",IF(($D105+NPV(ICSInf,$E105:AF105)<($L32*((1+ICSInf)^(AG$80-YEAR)))),AF105*((1+ICSInf)),AG67*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH67=\"\",IF(($D105+NPV(ICSInf,$E105:AG105)<($L32*((1+ICSInf)^(AH$80-YEAR)))),AG105*((1+ICSInf)),AH67*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z68=\"\",IF(($D106+NPV(ICSInf,$E106:Y106)<($L33*((1+ICSInf)^(Z$80-YEAR)))),Y106*((1+ICSInf)),Z68*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA68=\"\",IF(($D106+NPV(ICSInf,$E106:Z106)<($L33*((1+ICSInf)^(AA$80-YEAR)))),Z106*((1+ICSInf)),AA68*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB68=\"\",IF(($D106+NPV(ICSInf,$E106:AA106)<($L33*((1+ICSInf)^(AB$80-YEAR)))),AA106*((1+ICSInf)),AB68*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC68=\"\",IF(($D106+NPV(ICSInf,$E106:AB106)<($L33*((1+ICSInf)^(AC$80-YEAR)))),AB106*((1+ICSInf)),AC68*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD68=\"\",IF(($D106+NPV(ICSInf,$E106:AC106)<($L33*((1+ICSInf)^(AD$80-YEAR)))),AC106*((1+ICSInf)),AD68*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE68=\"\",IF(($D106+NPV(ICSInf,$E106:AD106)<($L33*((1+ICSInf)^(AE$80-YEAR)))),AD106*((1+ICSInf)),AE68*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF68=\"\",IF(($D106+NPV(ICSInf,$E106:AE106)<($L33*((1+ICSInf)^(AF$80-YEAR)))),AE106*((1+ICSInf)),AF68*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG68=\"\",IF(($D106+NPV(ICSInf,$E106:AF106)<($L33*((1+ICSInf)^(AG$80-YEAR)))),AF106*((1+ICSInf)),AG68*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH68=\"\",IF(($D106+NPV(ICSInf,$E106:AG106)<($L33*((1+ICSInf)^(AH$80-YEAR)))),AG106*((1+ICSInf)),AH68*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z69=\"\",IF(($D107+NPV(ICSInf,$E107:Y107)<($L34*((1+ICSInf)^(Z$80-YEAR)))),Y107*((1+ICSInf)),Z69*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA69=\"\",IF(($D107+NPV(ICSInf,$E107:Z107)<($L34*((1+ICSInf)^(AA$80-YEAR)))),Z107*((1+ICSInf)),AA69*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB69=\"\",IF(($D107+NPV(ICSInf,$E107:AA107)<($L34*((1+ICSInf)^(AB$80-YEAR)))),AA107*((1+ICSInf)),AB69*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC69=\"\",IF(($D107+NPV(ICSInf,$E107:AB107)<($L34*((1+ICSInf)^(AC$80-YEAR)))),AB107*((1+ICSInf)),AC69*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD69=\"\",IF(($D107+NPV(ICSInf,$E107:AC107)<($L34*((1+ICSInf)^(AD$80-YEAR)))),AC107*((1+ICSInf)),AD69*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE69=\"\",IF(($D107+NPV(ICSInf,$E107:AD107)<($L34*((1+ICSInf)^(AE$80-YEAR)))),AD107*((1+ICSInf)),AE69*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF69=\"\",IF(($D107+NPV(ICSInf,$E107:AE107)<($L34*((1+ICSInf)^(AF$80-YEAR)))),AE107*((1+ICSInf)),AF69*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG69=\"\",IF(($D107+NPV(ICSInf,$E107:AF107)<($L34*((1+ICSInf)^(AG$80-YEAR)))),AF107*((1+ICSInf)),AG69*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH69=\"\",IF(($D107+NPV(ICSInf,$E107:AG107)<($L34*((1+ICSInf)^(AH$80-YEAR)))),AG107*((1+ICSInf)),AH69*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z70=\"\",IF(($D108+NPV(ICSInf,$E108:Y108)<($L35*((1+ICSInf)^(Z$80-YEAR)))),Y108*((1+ICSInf)),Z70*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA70=\"\",IF(($D108+NPV(ICSInf,$E108:Z108)<($L35*((1+ICSInf)^(AA$80-YEAR)))),Z108*((1+ICSInf)),AA70*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB70=\"\",IF(($D108+NPV(ICSInf,$E108:AA108)<($L35*((1+ICSInf)^(AB$80-YEAR)))),AA108*((1+ICSInf)),AB70*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC70=\"\",IF(($D108+NPV(ICSInf,$E108:AB108)<($L35*((1+ICSInf)^(AC$80-YEAR)))),AB108*((1+ICSInf)),AC70*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD70=\"\",IF(($D108+NPV(ICSInf,$E108:AC108)<($L35*((1+ICSInf)^(AD$80-YEAR)))),AC108*((1+ICSInf)),AD70*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE70=\"\",IF(($D108+NPV(ICSInf,$E108:AD108)<($L35*((1+ICSInf)^(AE$80-YEAR)))),AD108*((1+ICSInf)),AE70*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF70=\"\",IF(($D108+NPV(ICSInf,$E108:AE108)<($L35*((1+ICSInf)^(AF$80-YEAR)))),AE108*((1+ICSInf)),AF70*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG70=\"\",IF(($D108+NPV(ICSInf,$E108:AF108)<($L35*((1+ICSInf)^(AG$80-YEAR)))),AF108*((1+ICSInf)),AG70*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH70=\"\",IF(($D108+NPV(ICSInf,$E108:AG108)<($L35*((1+ICSInf)^(AH$80-YEAR)))),AG108*((1+ICSInf)),AH70*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z71=\"\",IF(($D109+NPV(ICSInf,$E109:Y109)<($L36*((1+ICSInf)^(Z$80-YEAR)))),Y109*((1+ICSInf)),Z71*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA71=\"\",IF(($D109+NPV(ICSInf,$E109:Z109)<($L36*((1+ICSInf)^(AA$80-YEAR)))),Z109*((1+ICSInf)),AA71*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB71=\"\",IF(($D109+NPV(ICSInf,$E109:AA109)<($L36*((1+ICSInf)^(AB$80-YEAR)))),AA109*((1+ICSInf)),AB71*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC71=\"\",IF(($D109+NPV(ICSInf,$E109:AB109)<($L36*((1+ICSInf)^(AC$80-YEAR)))),AB109*((1+ICSInf)),AC71*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD71=\"\",IF(($D109+NPV(ICSInf,$E109:AC109)<($L36*((1+ICSInf)^(AD$80-YEAR)))),AC109*((1+ICSInf)),AD71*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE71=\"\",IF(($D109+NPV(ICSInf,$E109:AD109)<($L36*((1+ICSInf)^(AE$80-YEAR)))),AD109*((1+ICSInf)),AE71*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF71=\"\",IF(($D109+NPV(ICSInf,$E109:AE109)<($L36*((1+ICSInf)^(AF$80-YEAR)))),AE109*((1+ICSInf)),AF71*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG71=\"\",IF(($D109+NPV(ICSInf,$E109:AF109)<($L36*((1+ICSInf)^(AG$80-YEAR)))),AF109*((1+ICSInf)),AG71*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH71=\"\",IF(($D109+NPV(ICSInf,$E109:AG109)<($L36*((1+ICSInf)^(AH$80-YEAR)))),AG109*((1+ICSInf)),AH71*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR))))","v":0},{"$f":"IF(AA72=\"\",IF(($D110+NPV(ICSInf,$E110:Z110)<($L37*((1+ICSInf)^(AA$80-YEAR)))),Z110*((1+ICSInf)),AA72*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB72=\"\",IF(($D110+NPV(ICSInf,$E110:AA110)<($L37*((1+ICSInf)^(AB$80-YEAR)))),AA110*((1+ICSInf)),AB72*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC72=\"\",IF(($D110+NPV(ICSInf,$E110:AB110)<($L37*((1+ICSInf)^(AC$80-YEAR)))),AB110*((1+ICSInf)),AC72*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD72=\"\",IF(($D110+NPV(ICSInf,$E110:AC110)<($L37*((1+ICSInf)^(AD$80-YEAR)))),AC110*((1+ICSInf)),AD72*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE72=\"\",IF(($D110+NPV(ICSInf,$E110:AD110)<($L37*((1+ICSInf)^(AE$80-YEAR)))),AD110*((1+ICSInf)),AE72*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF72=\"\",IF(($D110+NPV(ICSInf,$E110:AE110)<($L37*((1+ICSInf)^(AF$80-YEAR)))),AE110*((1+ICSInf)),AF72*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG72=\"\",IF(($D110+NPV(ICSInf,$E110:AF110)<($L37*((1+ICSInf)^(AG$80-YEAR)))),AF110*((1+ICSInf)),AG72*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$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":0}]

{"sheet":"Catchment Demand - Parks & Comm","index":29,"n_rows":110,"n_cols":34,"rows_kept":110,"cut":false,"hidden":true,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null," Parks and Community Facilities"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (population)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$f":"'Catchment Demand - Water Supply'!D7","v":2016},{"$f":"D7+5","v":2021},{"$f":"E7+5","v":2026},2031,2036,null,{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2017 - 2046)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,null,"CHILLAGOE",193,201,209,217,null,null,{"$f":"NPV(WACCII,E81:AH81)","v":20.502756718583818},null,152]
[null,null,"DIMBULAH",379,393,409,426,null,null,40.251733747292562,null,250]
[null,null,"KURANDA",1991,2066,2154,2242,null,null,214.17145580175264,null,1368]
[null,null,"MAREEBA",9212,9562,9967,10371,null,null,988.90157073339969,null,6593]
[null,null,"Balance of Region",10189,10804,11263,11724,null,null,1314.6395609203112,null,11724]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":21964},{"$f":"SUM(E8:E37)","v":23026},{"$f":"SUM(F8:F37)","v":24002},{"$f":"SUM(G8:G37)","v":24980},{"$f":"SUM(H8:H37)","v":0}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",{"$f":"'Catchment Demand - Water Supply'!D42","v":2016},{"$f":"D42 +1","v":2017},{"$f":"E42 +1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,{"$f":"B8","v":0},{"$f":"C8","v":"CHILLAGOE"}]
[null,{"$f":"B9","v":0},"DIMBULAH"]
[null,0,"KURANDA"]
[null,0,"MAREEBA"]
[null,{"$f":"C12","v":"Balance of Region"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,{"$f":"B25","v":0},0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[]
[]
[]
[]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D42","v":2016},{"$f":"D80 +1","v":2017},{"$f":"E80 +1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,{"$f":"B8","v":0},"CHILLAGOE",193,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":1.6432},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":1.6875663999999997},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":1.7331306927999997},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":1.7799252215055994},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":1.8279832024862506},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":1.877338748953379},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":1.92802689517512},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":1.9800836213448481},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":2.0335458791211587},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":2.0884516178574297},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":2.1448398115395806},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":2.2027504864511491},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":2.2622247495853296},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":2.3233048178241336},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":2.3860340479053845},{"$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$80-YEAR)))))","v":2.4504569671988299},2.5166193053131978,2.5845680265566542,2.6543513632736837,2.7260188500820726,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,"DIMBULAH",379,2.8755999999999995,2.9532411999999995,3.0329787123999994,3.1148691376347988,3.1989706043509378,3.7546774979067581,3.8560537903502401,3.9601672426896961,4.0670917582423174,4.1769032357148594,4.5577845995216082,4.6808447837086913,4.8072275928688253,4.9370227378762834,5.070322351798942,5.2072210552975129,5.3478160237905445,5.4922070564328891,5.6404966469565778,5.7927900564244039,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,"KURANDA",1991,15.404999999999999,15.820934999999997,16.248100244999996,16.686798951614993,17.137342523308597,20.65072623848717,21.208295846926323,21.78091983479333,22.369004670332746,22.972967796431728,23.593237926935387,24.23025535096264,24.884472245438626,25.556352996065467,26.246374526959233,26.955026639187128,27.682812358445176,28.430248292123196,29.197864996010523,29.986207350902799,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83)<($L10*((1+ICSInf)^(Z$80-YEAR)))),Y83*((1+ICSInf)),Z45*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,"MAREEBA",9212,71.89,73.831029999999984,75.824467809999987,77.871728440869973,79.974265108773452,95.040274165764814,97.606361568240445,100.24173333058293,102.94826013050866,105.72786315403238,108.31441048274881,111.23889956578302,114.24234985405913,117.32689330011873,120.49471941922192,123.74807684354089,127.08927491831648,130.520685341111,134.04474384532102,137.66395192914464,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,{"$f":"C12","v":"Balance of Region"},{"$f":"#REF!","v":{"$error":"#REF!"}},10189,126.32099999999998,129.73166699999999,133.23442200899999,136.83175140324295,140.52620869113051,107.71231072120011,110.6205431106725,113.60729777466065,116.67469481457647,119.82491157457004,123.59639413996833,126.93349678174745,130.36070119485461,133.88044012711569,137.49521201054779,141.20758273483256,145.02018746867302,148.93573253032719,152.95699730864601,157.08683623597943,{"$f":"IF(Y47=\"\",IF(($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$80-YEAR)))","v":0},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z48=\"\",IF(($D86+NPV(ICSInf,$E86:Y86)<($L13*((1+ICSInf)^(Z$80-YEAR)))),Y86*((1+ICSInf)),Z48*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA48=\"\",IF(($D86+NPV(ICSInf,$E86:Z86)<($L13*((1+ICSInf)^(AA$80-YEAR)))),Z86*((1+ICSInf)),AA48*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB48=\"\",IF(($D86+NPV(ICSInf,$E86:AA86)<($L13*((1+ICSInf)^(AB$80-YEAR)))),AA86*((1+ICSInf)),AB48*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC48=\"\",IF(($D86+NPV(ICSInf,$E86:AB86)<($L13*((1+ICSInf)^(AC$80-YEAR)))),AB86*((1+ICSInf)),AC48*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD48=\"\",IF(($D86+NPV(ICSInf,$E86:AC86)<($L13*((1+ICSInf)^(AD$80-YEAR)))),AC86*((1+ICSInf)),AD48*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE48=\"\",IF(($D86+NPV(ICSInf,$E86:AD86)<($L13*((1+ICSInf)^(AE$80-YEAR)))),AD86*((1+ICSInf)),AE48*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF48=\"\",IF(($D86+NPV(ICSInf,$E86:AE86)<($L13*((1+ICSInf)^(AF$80-YEAR)))),AE86*((1+ICSInf)),AF48*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG48=\"\",IF(($D86+NPV(ICSInf,$E86:AF86)<($L13*((1+ICSInf)^(AG$80-YEAR)))),AF86*((1+ICSInf)),AG48*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH48=\"\",IF(($D86+NPV(ICSInf,$E86:AG86)<($L13*((1+ICSInf)^(AH$80-YEAR)))),AG86*((1+ICSInf)),AH48*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z49=\"\",IF(($D87+NPV(ICSInf,$E87:Y87)<($L14*((1+ICSInf)^(Z$80-YEAR)))),Y87*((1+ICSInf)),Z49*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA49=\"\",IF(($D87+NPV(ICSInf,$E87:Z87)<($L14*((1+ICSInf)^(AA$80-YEAR)))),Z87*((1+ICSInf)),AA49*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB49=\"\",IF(($D87+NPV(ICSInf,$E87:AA87)<($L14*((1+ICSInf)^(AB$80-YEAR)))),AA87*((1+ICSInf)),AB49*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC49=\"\",IF(($D87+NPV(ICSInf,$E87:AB87)<($L14*((1+ICSInf)^(AC$80-YEAR)))),AB87*((1+ICSInf)),AC49*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD49=\"\",IF(($D87+NPV(ICSInf,$E87:AC87)<($L14*((1+ICSInf)^(AD$80-YEAR)))),AC87*((1+ICSInf)),AD49*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE49=\"\",IF(($D87+NPV(ICSInf,$E87:AD87)<($L14*((1+ICSInf)^(AE$80-YEAR)))),AD87*((1+ICSInf)),AE49*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF49=\"\",IF(($D87+NPV(ICSInf,$E87:AE87)<($L14*((1+ICSInf)^(AF$80-YEAR)))),AE87*((1+ICSInf)),AF49*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG49=\"\",IF(($D87+NPV(ICSInf,$E87:AF87)<($L14*((1+ICSInf)^(AG$80-YEAR)))),AF87*((1+ICSInf)),AG49*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH49=\"\",IF(($D87+NPV(ICSInf,$E87:AG87)<($L14*((1+ICSInf)^(AH$80-YEAR)))),AG87*((1+ICSInf)),AH49*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z50=\"\",IF(($D88+NPV(ICSInf,$E88:Y88)<($L15*((1+ICSInf)^(Z$80-YEAR)))),Y88*((1+ICSInf)),Z50*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA50=\"\",IF(($D88+NPV(ICSInf,$E88:Z88)<($L15*((1+ICSInf)^(AA$80-YEAR)))),Z88*((1+ICSInf)),AA50*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB50=\"\",IF(($D88+NPV(ICSInf,$E88:AA88)<($L15*((1+ICSInf)^(AB$80-YEAR)))),AA88*((1+ICSInf)),AB50*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC50=\"\",IF(($D88+NPV(ICSInf,$E88:AB88)<($L15*((1+ICSInf)^(AC$80-YEAR)))),AB88*((1+ICSInf)),AC50*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD50=\"\",IF(($D88+NPV(ICSInf,$E88:AC88)<($L15*((1+ICSInf)^(AD$80-YEAR)))),AC88*((1+ICSInf)),AD50*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE50=\"\",IF(($D88+NPV(ICSInf,$E88:AD88)<($L15*((1+ICSInf)^(AE$80-YEAR)))),AD88*((1+ICSInf)),AE50*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF50=\"\",IF(($D88+NPV(ICSInf,$E88:AE88)<($L15*((1+ICSInf)^(AF$80-YEAR)))),AE88*((1+ICSInf)),AF50*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG50=\"\",IF(($D88+NPV(ICSInf,$E88:AF88)<($L15*((1+ICSInf)^(AG$80-YEAR)))),AF88*((1+ICSInf)),AG50*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH50=\"\",IF(($D88+NPV(ICSInf,$E88:AG88)<($L15*((1+ICSInf)^(AH$80-YEAR)))),AG88*((1+ICSInf)),AH50*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z51=\"\",IF(($D89+NPV(ICSInf,$E89:Y89)<($L16*((1+ICSInf)^(Z$80-YEAR)))),Y89*((1+ICSInf)),Z51*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA51=\"\",IF(($D89+NPV(ICSInf,$E89:Z89)<($L16*((1+ICSInf)^(AA$80-YEAR)))),Z89*((1+ICSInf)),AA51*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB51=\"\",IF(($D89+NPV(ICSInf,$E89:AA89)<($L16*((1+ICSInf)^(AB$80-YEAR)))),AA89*((1+ICSInf)),AB51*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC51=\"\",IF(($D89+NPV(ICSInf,$E89:AB89)<($L16*((1+ICSInf)^(AC$80-YEAR)))),AB89*((1+ICSInf)),AC51*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD51=\"\",IF(($D89+NPV(ICSInf,$E89:AC89)<($L16*((1+ICSInf)^(AD$80-YEAR)))),AC89*((1+ICSInf)),AD51*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE51=\"\",IF(($D89+NPV(ICSInf,$E89:AD89)<($L16*((1+ICSInf)^(AE$80-YEAR)))),AD89*((1+ICSInf)),AE51*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF51=\"\",IF(($D89+NPV(ICSInf,$E89:AE89)<($L16*((1+ICSInf)^(AF$80-YEAR)))),AE89*((1+ICSInf)),AF51*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG51=\"\",IF(($D89+NPV(ICSInf,$E89:AF89)<($L16*((1+ICSInf)^(AG$80-YEAR)))),AF89*((1+ICSInf)),AG51*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH51=\"\",IF(($D89+NPV(ICSInf,$E89:AG89)<($L16*((1+ICSInf)^(AH$80-YEAR)))),AG89*((1+ICSInf)),AH51*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z52=\"\",IF(($D90+NPV(ICSInf,$E90:Y90)<($L17*((1+ICSInf)^(Z$80-YEAR)))),Y90*((1+ICSInf)),Z52*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA52=\"\",IF(($D90+NPV(ICSInf,$E90:Z90)<($L17*((1+ICSInf)^(AA$80-YEAR)))),Z90*((1+ICSInf)),AA52*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB52=\"\",IF(($D90+NPV(ICSInf,$E90:AA90)<($L17*((1+ICSInf)^(AB$80-YEAR)))),AA90*((1+ICSInf)),AB52*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC52=\"\",IF(($D90+NPV(ICSInf,$E90:AB90)<($L17*((1+ICSInf)^(AC$80-YEAR)))),AB90*((1+ICSInf)),AC52*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD52=\"\",IF(($D90+NPV(ICSInf,$E90:AC90)<($L17*((1+ICSInf)^(AD$80-YEAR)))),AC90*((1+ICSInf)),AD52*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE52=\"\",IF(($D90+NPV(ICSInf,$E90:AD90)<($L17*((1+ICSInf)^(AE$80-YEAR)))),AD90*((1+ICSInf)),AE52*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF52=\"\",IF(($D90+NPV(ICSInf,$E90:AE90)<($L17*((1+ICSInf)^(AF$80-YEAR)))),AE90*((1+ICSInf)),AF52*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG52=\"\",IF(($D90+NPV(ICSInf,$E90:AF90)<($L17*((1+ICSInf)^(AG$80-YEAR)))),AF90*((1+ICSInf)),AG52*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH52=\"\",IF(($D90+NPV(ICSInf,$E90:AG90)<($L17*((1+ICSInf)^(AH$80-YEAR)))),AG90*((1+ICSInf)),AH52*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z53=\"\",IF(($D91+NPV(ICSInf,$E91:Y91)<($L18*((1+ICSInf)^(Z$80-YEAR)))),Y91*((1+ICSInf)),Z53*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA53=\"\",IF(($D91+NPV(ICSInf,$E91:Z91)<($L18*((1+ICSInf)^(AA$80-YEAR)))),Z91*((1+ICSInf)),AA53*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB53=\"\",IF(($D91+NPV(ICSInf,$E91:AA91)<($L18*((1+ICSInf)^(AB$80-YEAR)))),AA91*((1+ICSInf)),AB53*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC53=\"\",IF(($D91+NPV(ICSInf,$E91:AB91)<($L18*((1+ICSInf)^(AC$80-YEAR)))),AB91*((1+ICSInf)),AC53*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD53=\"\",IF(($D91+NPV(ICSInf,$E91:AC91)<($L18*((1+ICSInf)^(AD$80-YEAR)))),AC91*((1+ICSInf)),AD53*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE53=\"\",IF(($D91+NPV(ICSInf,$E91:AD91)<($L18*((1+ICSInf)^(AE$80-YEAR)))),AD91*((1+ICSInf)),AE53*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF53=\"\",IF(($D91+NPV(ICSInf,$E91:AE91)<($L18*((1+ICSInf)^(AF$80-YEAR)))),AE91*((1+ICSInf)),AF53*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG53=\"\",IF(($D91+NPV(ICSInf,$E91:AF91)<($L18*((1+ICSInf)^(AG$80-YEAR)))),AF91*((1+ICSInf)),AG53*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH53=\"\",IF(($D91+NPV(ICSInf,$E91:AG91)<($L18*((1+ICSInf)^(AH$80-YEAR)))),AG91*((1+ICSInf)),AH53*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z54=\"\",IF(($D92+NPV(ICSInf,$E92:Y92)<($L19*((1+ICSInf)^(Z$80-YEAR)))),Y92*((1+ICSInf)),Z54*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA54=\"\",IF(($D92+NPV(ICSInf,$E92:Z92)<($L19*((1+ICSInf)^(AA$80-YEAR)))),Z92*((1+ICSInf)),AA54*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB54=\"\",IF(($D92+NPV(ICSInf,$E92:AA92)<($L19*((1+ICSInf)^(AB$80-YEAR)))),AA92*((1+ICSInf)),AB54*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC54=\"\",IF(($D92+NPV(ICSInf,$E92:AB92)<($L19*((1+ICSInf)^(AC$80-YEAR)))),AB92*((1+ICSInf)),AC54*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD54=\"\",IF(($D92+NPV(ICSInf,$E92:AC92)<($L19*((1+ICSInf)^(AD$80-YEAR)))),AC92*((1+ICSInf)),AD54*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE54=\"\",IF(($D92+NPV(ICSInf,$E92:AD92)<($L19*((1+ICSInf)^(AE$80-YEAR)))),AD92*((1+ICSInf)),AE54*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF54=\"\",IF(($D92+NPV(ICSInf,$E92:AE92)<($L19*((1+ICSInf)^(AF$80-YEAR)))),AE92*((1+ICSInf)),AF54*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG54=\"\",IF(($D92+NPV(ICSInf,$E92:AF92)<($L19*((1+ICSInf)^(AG$80-YEAR)))),AF92*((1+ICSInf)),AG54*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH54=\"\",IF(($D92+NPV(ICSInf,$E92:AG92)<($L19*((1+ICSInf)^(AH$80-YEAR)))),AG92*((1+ICSInf)),AH54*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z55=\"\",IF(($D93+NPV(ICSInf,$E93:Y93)<($L20*((1+ICSInf)^(Z$80-YEAR)))),Y93*((1+ICSInf)),Z55*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA55=\"\",IF(($D93+NPV(ICSInf,$E93:Z93)<($L20*((1+ICSInf)^(AA$80-YEAR)))),Z93*((1+ICSInf)),AA55*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB55=\"\",IF(($D93+NPV(ICSInf,$E93:AA93)<($L20*((1+ICSInf)^(AB$80-YEAR)))),AA93*((1+ICSInf)),AB55*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC55=\"\",IF(($D93+NPV(ICSInf,$E93:AB93)<($L20*((1+ICSInf)^(AC$80-YEAR)))),AB93*((1+ICSInf)),AC55*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD55=\"\",IF(($D93+NPV(ICSInf,$E93:AC93)<($L20*((1+ICSInf)^(AD$80-YEAR)))),AC93*((1+ICSInf)),AD55*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE55=\"\",IF(($D93+NPV(ICSInf,$E93:AD93)<($L20*((1+ICSInf)^(AE$80-YEAR)))),AD93*((1+ICSInf)),AE55*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF55=\"\",IF(($D93+NPV(ICSInf,$E93:AE93)<($L20*((1+ICSInf)^(AF$80-YEAR)))),AE93*((1+ICSInf)),AF55*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG55=\"\",IF(($D93+NPV(ICSInf,$E93:AF93)<($L20*((1+ICSInf)^(AG$80-YEAR)))),AF93*((1+ICSInf)),AG55*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH55=\"\",IF(($D93+NPV(ICSInf,$E93:AG93)<($L20*((1+ICSInf)^(AH$80-YEAR)))),AG93*((1+ICSInf)),AH55*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z56=\"\",IF(($D94+NPV(ICSInf,$E94:Y94)<($L21*((1+ICSInf)^(Z$80-YEAR)))),Y94*((1+ICSInf)),Z56*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA56=\"\",IF(($D94+NPV(ICSInf,$E94:Z94)<($L21*((1+ICSInf)^(AA$80-YEAR)))),Z94*((1+ICSInf)),AA56*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB56=\"\",IF(($D94+NPV(ICSInf,$E94:AA94)<($L21*((1+ICSInf)^(AB$80-YEAR)))),AA94*((1+ICSInf)),AB56*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC56=\"\",IF(($D94+NPV(ICSInf,$E94:AB94)<($L21*((1+ICSInf)^(AC$80-YEAR)))),AB94*((1+ICSInf)),AC56*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD56=\"\",IF(($D94+NPV(ICSInf,$E94:AC94)<($L21*((1+ICSInf)^(AD$80-YEAR)))),AC94*((1+ICSInf)),AD56*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE56=\"\",IF(($D94+NPV(ICSInf,$E94:AD94)<($L21*((1+ICSInf)^(AE$80-YEAR)))),AD94*((1+ICSInf)),AE56*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF56=\"\",IF(($D94+NPV(ICSInf,$E94:AE94)<($L21*((1+ICSInf)^(AF$80-YEAR)))),AE94*((1+ICSInf)),AF56*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG56=\"\",IF(($D94+NPV(ICSInf,$E94:AF94)<($L21*((1+ICSInf)^(AG$80-YEAR)))),AF94*((1+ICSInf)),AG56*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH56=\"\",IF(($D94+NPV(ICSInf,$E94:AG94)<($L21*((1+ICSInf)^(AH$80-YEAR)))),AG94*((1+ICSInf)),AH56*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z57=\"\",IF(($D95+NPV(ICSInf,$E95:Y95)<($L22*((1+ICSInf)^(Z$80-YEAR)))),Y95*((1+ICSInf)),Z57*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA57=\"\",IF(($D95+NPV(ICSInf,$E95:Z95)<($L22*((1+ICSInf)^(AA$80-YEAR)))),Z95*((1+ICSInf)),AA57*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB57=\"\",IF(($D95+NPV(ICSInf,$E95:AA95)<($L22*((1+ICSInf)^(AB$80-YEAR)))),AA95*((1+ICSInf)),AB57*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC57=\"\",IF(($D95+NPV(ICSInf,$E95:AB95)<($L22*((1+ICSInf)^(AC$80-YEAR)))),AB95*((1+ICSInf)),AC57*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD57=\"\",IF(($D95+NPV(ICSInf,$E95:AC95)<($L22*((1+ICSInf)^(AD$80-YEAR)))),AC95*((1+ICSInf)),AD57*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE57=\"\",IF(($D95+NPV(ICSInf,$E95:AD95)<($L22*((1+ICSInf)^(AE$80-YEAR)))),AD95*((1+ICSInf)),AE57*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF57=\"\",IF(($D95+NPV(ICSInf,$E95:AE95)<($L22*((1+ICSInf)^(AF$80-YEAR)))),AE95*((1+ICSInf)),AF57*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG57=\"\",IF(($D95+NPV(ICSInf,$E95:AF95)<($L22*((1+ICSInf)^(AG$80-YEAR)))),AF95*((1+ICSInf)),AG57*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH57=\"\",IF(($D95+NPV(ICSInf,$E95:AG95)<($L22*((1+ICSInf)^(AH$80-YEAR)))),AG95*((1+ICSInf)),AH57*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z58=\"\",IF(($D96+NPV(ICSInf,$E96:Y96)<($L23*((1+ICSInf)^(Z$80-YEAR)))),Y96*((1+ICSInf)),Z58*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA58=\"\",IF(($D96+NPV(ICSInf,$E96:Z96)<($L23*((1+ICSInf)^(AA$80-YEAR)))),Z96*((1+ICSInf)),AA58*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB58=\"\",IF(($D96+NPV(ICSInf,$E96:AA96)<($L23*((1+ICSInf)^(AB$80-YEAR)))),AA96*((1+ICSInf)),AB58*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC58=\"\",IF(($D96+NPV(ICSInf,$E96:AB96)<($L23*((1+ICSInf)^(AC$80-YEAR)))),AB96*((1+ICSInf)),AC58*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD58=\"\",IF(($D96+NPV(ICSInf,$E96:AC96)<($L23*((1+ICSInf)^(AD$80-YEAR)))),AC96*((1+ICSInf)),AD58*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE58=\"\",IF(($D96+NPV(ICSInf,$E96:AD96)<($L23*((1+ICSInf)^(AE$80-YEAR)))),AD96*((1+ICSInf)),AE58*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF58=\"\",IF(($D96+NPV(ICSInf,$E96:AE96)<($L23*((1+ICSInf)^(AF$80-YEAR)))),AE96*((1+ICSInf)),AF58*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG58=\"\",IF(($D96+NPV(ICSInf,$E96:AF96)<($L23*((1+ICSInf)^(AG$80-YEAR)))),AF96*((1+ICSInf)),AG58*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH58=\"\",IF(($D96+NPV(ICSInf,$E96:AG96)<($L23*((1+ICSInf)^(AH$80-YEAR)))),AG96*((1+ICSInf)),AH58*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,{"$f":"B24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y59=\"\",IF(($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$80-YEAR)))","v":0},{"$f":"IF(Z59=\"\",IF(($D97+NPV(ICSInf,$E97:Y97)<($L24*((1+ICSInf)^(Z$80-YEAR)))),Y97*((1+ICSInf)),Z59*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA59=\"\",IF(($D97+NPV(ICSInf,$E97:Z97)<($L24*((1+ICSInf)^(AA$80-YEAR)))),Z97*((1+ICSInf)),AA59*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB59=\"\",IF(($D97+NPV(ICSInf,$E97:AA97)<($L24*((1+ICSInf)^(AB$80-YEAR)))),AA97*((1+ICSInf)),AB59*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC59=\"\",IF(($D97+NPV(ICSInf,$E97:AB97)<($L24*((1+ICSInf)^(AC$80-YEAR)))),AB97*((1+ICSInf)),AC59*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD59=\"\",IF(($D97+NPV(ICSInf,$E97:AC97)<($L24*((1+ICSInf)^(AD$80-YEAR)))),AC97*((1+ICSInf)),AD59*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE59=\"\",IF(($D97+NPV(ICSInf,$E97:AD97)<($L24*((1+ICSInf)^(AE$80-YEAR)))),AD97*((1+ICSInf)),AE59*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF59=\"\",IF(($D97+NPV(ICSInf,$E97:AE97)<($L24*((1+ICSInf)^(AF$80-YEAR)))),AE97*((1+ICSInf)),AF59*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG59=\"\",IF(($D97+NPV(ICSInf,$E97:AF97)<($L24*((1+ICSInf)^(AG$80-YEAR)))),AF97*((1+ICSInf)),AG59*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH59=\"\",IF(($D97+NPV(ICSInf,$E97:AG97)<($L24*((1+ICSInf)^(AH$80-YEAR)))),AG97*((1+ICSInf)),AH59*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z60=\"\",IF(($D98+NPV(ICSInf,$E98:Y98)<($L25*((1+ICSInf)^(Z$80-YEAR)))),Y98*((1+ICSInf)),Z60*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA60=\"\",IF(($D98+NPV(ICSInf,$E98:Z98)<($L25*((1+ICSInf)^(AA$80-YEAR)))),Z98*((1+ICSInf)),AA60*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB60=\"\",IF(($D98+NPV(ICSInf,$E98:AA98)<($L25*((1+ICSInf)^(AB$80-YEAR)))),AA98*((1+ICSInf)),AB60*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC60=\"\",IF(($D98+NPV(ICSInf,$E98:AB98)<($L25*((1+ICSInf)^(AC$80-YEAR)))),AB98*((1+ICSInf)),AC60*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD60=\"\",IF(($D98+NPV(ICSInf,$E98:AC98)<($L25*((1+ICSInf)^(AD$80-YEAR)))),AC98*((1+ICSInf)),AD60*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE60=\"\",IF(($D98+NPV(ICSInf,$E98:AD98)<($L25*((1+ICSInf)^(AE$80-YEAR)))),AD98*((1+ICSInf)),AE60*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF60=\"\",IF(($D98+NPV(ICSInf,$E98:AE98)<($L25*((1+ICSInf)^(AF$80-YEAR)))),AE98*((1+ICSInf)),AF60*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG60=\"\",IF(($D98+NPV(ICSInf,$E98:AF98)<($L25*((1+ICSInf)^(AG$80-YEAR)))),AF98*((1+ICSInf)),AG60*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH60=\"\",IF(($D98+NPV(ICSInf,$E98:AG98)<($L25*((1+ICSInf)^(AH$80-YEAR)))),AG98*((1+ICSInf)),AH60*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z61=\"\",IF(($D99+NPV(ICSInf,$E99:Y99)<($L26*((1+ICSInf)^(Z$80-YEAR)))),Y99*((1+ICSInf)),Z61*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA61=\"\",IF(($D99+NPV(ICSInf,$E99:Z99)<($L26*((1+ICSInf)^(AA$80-YEAR)))),Z99*((1+ICSInf)),AA61*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB61=\"\",IF(($D99+NPV(ICSInf,$E99:AA99)<($L26*((1+ICSInf)^(AB$80-YEAR)))),AA99*((1+ICSInf)),AB61*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC61=\"\",IF(($D99+NPV(ICSInf,$E99:AB99)<($L26*((1+ICSInf)^(AC$80-YEAR)))),AB99*((1+ICSInf)),AC61*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD61=\"\",IF(($D99+NPV(ICSInf,$E99:AC99)<($L26*((1+ICSInf)^(AD$80-YEAR)))),AC99*((1+ICSInf)),AD61*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE61=\"\",IF(($D99+NPV(ICSInf,$E99:AD99)<($L26*((1+ICSInf)^(AE$80-YEAR)))),AD99*((1+ICSInf)),AE61*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF61=\"\",IF(($D99+NPV(ICSInf,$E99:AE99)<($L26*((1+ICSInf)^(AF$80-YEAR)))),AE99*((1+ICSInf)),AF61*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG61=\"\",IF(($D99+NPV(ICSInf,$E99:AF99)<($L26*((1+ICSInf)^(AG$80-YEAR)))),AF99*((1+ICSInf)),AG61*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH61=\"\",IF(($D99+NPV(ICSInf,$E99:AG99)<($L26*((1+ICSInf)^(AH$80-YEAR)))),AG99*((1+ICSInf)),AH61*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z62=\"\",IF(($D100+NPV(ICSInf,$E100:Y100)<($L27*((1+ICSInf)^(Z$80-YEAR)))),Y100*((1+ICSInf)),Z62*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA62=\"\",IF(($D100+NPV(ICSInf,$E100:Z100)<($L27*((1+ICSInf)^(AA$80-YEAR)))),Z100*((1+ICSInf)),AA62*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB62=\"\",IF(($D100+NPV(ICSInf,$E100:AA100)<($L27*((1+ICSInf)^(AB$80-YEAR)))),AA100*((1+ICSInf)),AB62*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC62=\"\",IF(($D100+NPV(ICSInf,$E100:AB100)<($L27*((1+ICSInf)^(AC$80-YEAR)))),AB100*((1+ICSInf)),AC62*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD62=\"\",IF(($D100+NPV(ICSInf,$E100:AC100)<($L27*((1+ICSInf)^(AD$80-YEAR)))),AC100*((1+ICSInf)),AD62*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE62=\"\",IF(($D100+NPV(ICSInf,$E100:AD100)<($L27*((1+ICSInf)^(AE$80-YEAR)))),AD100*((1+ICSInf)),AE62*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF62=\"\",IF(($D100+NPV(ICSInf,$E100:AE100)<($L27*((1+ICSInf)^(AF$80-YEAR)))),AE100*((1+ICSInf)),AF62*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG62=\"\",IF(($D100+NPV(ICSInf,$E100:AF100)<($L27*((1+ICSInf)^(AG$80-YEAR)))),AF100*((1+ICSInf)),AG62*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH62=\"\",IF(($D100+NPV(ICSInf,$E100:AG100)<($L27*((1+ICSInf)^(AH$80-YEAR)))),AG100*((1+ICSInf)),AH62*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z63=\"\",IF(($D101+NPV(ICSInf,$E101:Y101)<($L28*((1+ICSInf)^(Z$80-YEAR)))),Y101*((1+ICSInf)),Z63*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA63=\"\",IF(($D101+NPV(ICSInf,$E101:Z101)<($L28*((1+ICSInf)^(AA$80-YEAR)))),Z101*((1+ICSInf)),AA63*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB63=\"\",IF(($D101+NPV(ICSInf,$E101:AA101)<($L28*((1+ICSInf)^(AB$80-YEAR)))),AA101*((1+ICSInf)),AB63*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC63=\"\",IF(($D101+NPV(ICSInf,$E101:AB101)<($L28*((1+ICSInf)^(AC$80-YEAR)))),AB101*((1+ICSInf)),AC63*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD63=\"\",IF(($D101+NPV(ICSInf,$E101:AC101)<($L28*((1+ICSInf)^(AD$80-YEAR)))),AC101*((1+ICSInf)),AD63*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE63=\"\",IF(($D101+NPV(ICSInf,$E101:AD101)<($L28*((1+ICSInf)^(AE$80-YEAR)))),AD101*((1+ICSInf)),AE63*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF63=\"\",IF(($D101+NPV(ICSInf,$E101:AE101)<($L28*((1+ICSInf)^(AF$80-YEAR)))),AE101*((1+ICSInf)),AF63*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG63=\"\",IF(($D101+NPV(ICSInf,$E101:AF101)<($L28*((1+ICSInf)^(AG$80-YEAR)))),AF101*((1+ICSInf)),AG63*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH63=\"\",IF(($D101+NPV(ICSInf,$E101:AG101)<($L28*((1+ICSInf)^(AH$80-YEAR)))),AG101*((1+ICSInf)),AH63*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z64=\"\",IF(($D102+NPV(ICSInf,$E102:Y102)<($L29*((1+ICSInf)^(Z$80-YEAR)))),Y102*((1+ICSInf)),Z64*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA64=\"\",IF(($D102+NPV(ICSInf,$E102:Z102)<($L29*((1+ICSInf)^(AA$80-YEAR)))),Z102*((1+ICSInf)),AA64*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB64=\"\",IF(($D102+NPV(ICSInf,$E102:AA102)<($L29*((1+ICSInf)^(AB$80-YEAR)))),AA102*((1+ICSInf)),AB64*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC64=\"\",IF(($D102+NPV(ICSInf,$E102:AB102)<($L29*((1+ICSInf)^(AC$80-YEAR)))),AB102*((1+ICSInf)),AC64*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD64=\"\",IF(($D102+NPV(ICSInf,$E102:AC102)<($L29*((1+ICSInf)^(AD$80-YEAR)))),AC102*((1+ICSInf)),AD64*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE64=\"\",IF(($D102+NPV(ICSInf,$E102:AD102)<($L29*((1+ICSInf)^(AE$80-YEAR)))),AD102*((1+ICSInf)),AE64*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF64=\"\",IF(($D102+NPV(ICSInf,$E102:AE102)<($L29*((1+ICSInf)^(AF$80-YEAR)))),AE102*((1+ICSInf)),AF64*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG64=\"\",IF(($D102+NPV(ICSInf,$E102:AF102)<($L29*((1+ICSInf)^(AG$80-YEAR)))),AF102*((1+ICSInf)),AG64*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH64=\"\",IF(($D102+NPV(ICSInf,$E102:AG102)<($L29*((1+ICSInf)^(AH$80-YEAR)))),AG102*((1+ICSInf)),AH64*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z65=\"\",IF(($D103+NPV(ICSInf,$E103:Y103)<($L30*((1+ICSInf)^(Z$80-YEAR)))),Y103*((1+ICSInf)),Z65*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA65=\"\",IF(($D103+NPV(ICSInf,$E103:Z103)<($L30*((1+ICSInf)^(AA$80-YEAR)))),Z103*((1+ICSInf)),AA65*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB65=\"\",IF(($D103+NPV(ICSInf,$E103:AA103)<($L30*((1+ICSInf)^(AB$80-YEAR)))),AA103*((1+ICSInf)),AB65*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC65=\"\",IF(($D103+NPV(ICSInf,$E103:AB103)<($L30*((1+ICSInf)^(AC$80-YEAR)))),AB103*((1+ICSInf)),AC65*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD65=\"\",IF(($D103+NPV(ICSInf,$E103:AC103)<($L30*((1+ICSInf)^(AD$80-YEAR)))),AC103*((1+ICSInf)),AD65*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE65=\"\",IF(($D103+NPV(ICSInf,$E103:AD103)<($L30*((1+ICSInf)^(AE$80-YEAR)))),AD103*((1+ICSInf)),AE65*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF65=\"\",IF(($D103+NPV(ICSInf,$E103:AE103)<($L30*((1+ICSInf)^(AF$80-YEAR)))),AE103*((1+ICSInf)),AF65*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG65=\"\",IF(($D103+NPV(ICSInf,$E103:AF103)<($L30*((1+ICSInf)^(AG$80-YEAR)))),AF103*((1+ICSInf)),AG65*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH65=\"\",IF(($D103+NPV(ICSInf,$E103:AG103)<($L30*((1+ICSInf)^(AH$80-YEAR)))),AG103*((1+ICSInf)),AH65*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z66=\"\",IF(($D104+NPV(ICSInf,$E104:Y104)<($L31*((1+ICSInf)^(Z$80-YEAR)))),Y104*((1+ICSInf)),Z66*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA66=\"\",IF(($D104+NPV(ICSInf,$E104:Z104)<($L31*((1+ICSInf)^(AA$80-YEAR)))),Z104*((1+ICSInf)),AA66*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB66=\"\",IF(($D104+NPV(ICSInf,$E104:AA104)<($L31*((1+ICSInf)^(AB$80-YEAR)))),AA104*((1+ICSInf)),AB66*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC66=\"\",IF(($D104+NPV(ICSInf,$E104:AB104)<($L31*((1+ICSInf)^(AC$80-YEAR)))),AB104*((1+ICSInf)),AC66*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD66=\"\",IF(($D104+NPV(ICSInf,$E104:AC104)<($L31*((1+ICSInf)^(AD$80-YEAR)))),AC104*((1+ICSInf)),AD66*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE66=\"\",IF(($D104+NPV(ICSInf,$E104:AD104)<($L31*((1+ICSInf)^(AE$80-YEAR)))),AD104*((1+ICSInf)),AE66*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF66=\"\",IF(($D104+NPV(ICSInf,$E104:AE104)<($L31*((1+ICSInf)^(AF$80-YEAR)))),AE104*((1+ICSInf)),AF66*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG66=\"\",IF(($D104+NPV(ICSInf,$E104:AF104)<($L31*((1+ICSInf)^(AG$80-YEAR)))),AF104*((1+ICSInf)),AG66*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH66=\"\",IF(($D104+NPV(ICSInf,$E104:AG104)<($L31*((1+ICSInf)^(AH$80-YEAR)))),AG104*((1+ICSInf)),AH66*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z67=\"\",IF(($D105+NPV(ICSInf,$E105:Y105)<($L32*((1+ICSInf)^(Z$80-YEAR)))),Y105*((1+ICSInf)),Z67*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA67=\"\",IF(($D105+NPV(ICSInf,$E105:Z105)<($L32*((1+ICSInf)^(AA$80-YEAR)))),Z105*((1+ICSInf)),AA67*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB67=\"\",IF(($D105+NPV(ICSInf,$E105:AA105)<($L32*((1+ICSInf)^(AB$80-YEAR)))),AA105*((1+ICSInf)),AB67*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC67=\"\",IF(($D105+NPV(ICSInf,$E105:AB105)<($L32*((1+ICSInf)^(AC$80-YEAR)))),AB105*((1+ICSInf)),AC67*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD67=\"\",IF(($D105+NPV(ICSInf,$E105:AC105)<($L32*((1+ICSInf)^(AD$80-YEAR)))),AC105*((1+ICSInf)),AD67*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE67=\"\",IF(($D105+NPV(ICSInf,$E105:AD105)<($L32*((1+ICSInf)^(AE$80-YEAR)))),AD105*((1+ICSInf)),AE67*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF67=\"\",IF(($D105+NPV(ICSInf,$E105:AE105)<($L32*((1+ICSInf)^(AF$80-YEAR)))),AE105*((1+ICSInf)),AF67*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG67=\"\",IF(($D105+NPV(ICSInf,$E105:AF105)<($L32*((1+ICSInf)^(AG$80-YEAR)))),AF105*((1+ICSInf)),AG67*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH67=\"\",IF(($D105+NPV(ICSInf,$E105:AG105)<($L32*((1+ICSInf)^(AH$80-YEAR)))),AG105*((1+ICSInf)),AH67*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z68=\"\",IF(($D106+NPV(ICSInf,$E106:Y106)<($L33*((1+ICSInf)^(Z$80-YEAR)))),Y106*((1+ICSInf)),Z68*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA68=\"\",IF(($D106+NPV(ICSInf,$E106:Z106)<($L33*((1+ICSInf)^(AA$80-YEAR)))),Z106*((1+ICSInf)),AA68*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB68=\"\",IF(($D106+NPV(ICSInf,$E106:AA106)<($L33*((1+ICSInf)^(AB$80-YEAR)))),AA106*((1+ICSInf)),AB68*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC68=\"\",IF(($D106+NPV(ICSInf,$E106:AB106)<($L33*((1+ICSInf)^(AC$80-YEAR)))),AB106*((1+ICSInf)),AC68*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD68=\"\",IF(($D106+NPV(ICSInf,$E106:AC106)<($L33*((1+ICSInf)^(AD$80-YEAR)))),AC106*((1+ICSInf)),AD68*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE68=\"\",IF(($D106+NPV(ICSInf,$E106:AD106)<($L33*((1+ICSInf)^(AE$80-YEAR)))),AD106*((1+ICSInf)),AE68*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF68=\"\",IF(($D106+NPV(ICSInf,$E106:AE106)<($L33*((1+ICSInf)^(AF$80-YEAR)))),AE106*((1+ICSInf)),AF68*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG68=\"\",IF(($D106+NPV(ICSInf,$E106:AF106)<($L33*((1+ICSInf)^(AG$80-YEAR)))),AF106*((1+ICSInf)),AG68*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH68=\"\",IF(($D106+NPV(ICSInf,$E106:AG106)<($L33*((1+ICSInf)^(AH$80-YEAR)))),AG106*((1+ICSInf)),AH68*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z69=\"\",IF(($D107+NPV(ICSInf,$E107:Y107)<($L34*((1+ICSInf)^(Z$80-YEAR)))),Y107*((1+ICSInf)),Z69*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA69=\"\",IF(($D107+NPV(ICSInf,$E107:Z107)<($L34*((1+ICSInf)^(AA$80-YEAR)))),Z107*((1+ICSInf)),AA69*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB69=\"\",IF(($D107+NPV(ICSInf,$E107:AA107)<($L34*((1+ICSInf)^(AB$80-YEAR)))),AA107*((1+ICSInf)),AB69*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC69=\"\",IF(($D107+NPV(ICSInf,$E107:AB107)<($L34*((1+ICSInf)^(AC$80-YEAR)))),AB107*((1+ICSInf)),AC69*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD69=\"\",IF(($D107+NPV(ICSInf,$E107:AC107)<($L34*((1+ICSInf)^(AD$80-YEAR)))),AC107*((1+ICSInf)),AD69*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE69=\"\",IF(($D107+NPV(ICSInf,$E107:AD107)<($L34*((1+ICSInf)^(AE$80-YEAR)))),AD107*((1+ICSInf)),AE69*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF69=\"\",IF(($D107+NPV(ICSInf,$E107:AE107)<($L34*((1+ICSInf)^(AF$80-YEAR)))),AE107*((1+ICSInf)),AF69*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG69=\"\",IF(($D107+NPV(ICSInf,$E107:AF107)<($L34*((1+ICSInf)^(AG$80-YEAR)))),AF107*((1+ICSInf)),AG69*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH69=\"\",IF(($D107+NPV(ICSInf,$E107:AG107)<($L34*((1+ICSInf)^(AH$80-YEAR)))),AG107*((1+ICSInf)),AH69*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z70=\"\",IF(($D108+NPV(ICSInf,$E108:Y108)<($L35*((1+ICSInf)^(Z$80-YEAR)))),Y108*((1+ICSInf)),Z70*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA70=\"\",IF(($D108+NPV(ICSInf,$E108:Z108)<($L35*((1+ICSInf)^(AA$80-YEAR)))),Z108*((1+ICSInf)),AA70*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB70=\"\",IF(($D108+NPV(ICSInf,$E108:AA108)<($L35*((1+ICSInf)^(AB$80-YEAR)))),AA108*((1+ICSInf)),AB70*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC70=\"\",IF(($D108+NPV(ICSInf,$E108:AB108)<($L35*((1+ICSInf)^(AC$80-YEAR)))),AB108*((1+ICSInf)),AC70*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD70=\"\",IF(($D108+NPV(ICSInf,$E108:AC108)<($L35*((1+ICSInf)^(AD$80-YEAR)))),AC108*((1+ICSInf)),AD70*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE70=\"\",IF(($D108+NPV(ICSInf,$E108:AD108)<($L35*((1+ICSInf)^(AE$80-YEAR)))),AD108*((1+ICSInf)),AE70*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF70=\"\",IF(($D108+NPV(ICSInf,$E108:AE108)<($L35*((1+ICSInf)^(AF$80-YEAR)))),AE108*((1+ICSInf)),AF70*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG70=\"\",IF(($D108+NPV(ICSInf,$E108:AF108)<($L35*((1+ICSInf)^(AG$80-YEAR)))),AF108*((1+ICSInf)),AG70*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH70=\"\",IF(($D108+NPV(ICSInf,$E108:AG108)<($L35*((1+ICSInf)^(AH$80-YEAR)))),AG108*((1+ICSInf)),AH70*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z71=\"\",IF(($D109+NPV(ICSInf,$E109:Y109)<($L36*((1+ICSInf)^(Z$80-YEAR)))),Y109*((1+ICSInf)),Z71*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA71=\"\",IF(($D109+NPV(ICSInf,$E109:Z109)<($L36*((1+ICSInf)^(AA$80-YEAR)))),Z109*((1+ICSInf)),AA71*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB71=\"\",IF(($D109+NPV(ICSInf,$E109:AA109)<($L36*((1+ICSInf)^(AB$80-YEAR)))),AA109*((1+ICSInf)),AB71*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC71=\"\",IF(($D109+NPV(ICSInf,$E109:AB109)<($L36*((1+ICSInf)^(AC$80-YEAR)))),AB109*((1+ICSInf)),AC71*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD71=\"\",IF(($D109+NPV(ICSInf,$E109:AC109)<($L36*((1+ICSInf)^(AD$80-YEAR)))),AC109*((1+ICSInf)),AD71*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE71=\"\",IF(($D109+NPV(ICSInf,$E109:AD109)<($L36*((1+ICSInf)^(AE$80-YEAR)))),AD109*((1+ICSInf)),AE71*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF71=\"\",IF(($D109+NPV(ICSInf,$E109:AE109)<($L36*((1+ICSInf)^(AF$80-YEAR)))),AE109*((1+ICSInf)),AF71*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG71=\"\",IF(($D109+NPV(ICSInf,$E109:AF109)<($L36*((1+ICSInf)^(AG$80-YEAR)))),AF109*((1+ICSInf)),AG71*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH71=\"\",IF(($D109+NPV(ICSInf,$E109:AG109)<($L36*((1+ICSInf)^(AH$80-YEAR)))),AG109*((1+ICSInf)),AH71*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR))))","v":0},{"$f":"IF(AA72=\"\",IF(($D110+NPV(ICSInf,$E110:Z110)<($L37*((1+ICSInf)^(AA$80-YEAR)))),Z110*((1+ICSInf)),AA72*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB72=\"\",IF(($D110+NPV(ICSInf,$E110:AA110)<($L37*((1+ICSInf)^(AB$80-YEAR)))),AA110*((1+ICSInf)),AB72*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC72=\"\",IF(($D110+NPV(ICSInf,$E110:AB110)<($L37*((1+ICSInf)^(AC$80-YEAR)))),AB110*((1+ICSInf)),AC72*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD72=\"\",IF(($D110+NPV(ICSInf,$E110:AC110)<($L37*((1+ICSInf)^(AD$80-YEAR)))),AC110*((1+ICSInf)),AD72*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE72=\"\",IF(($D110+NPV(ICSInf,$E110:AD110)<($L37*((1+ICSInf)^(AE$80-YEAR)))),AD110*((1+ICSInf)),AE72*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF72=\"\",IF(($D110+NPV(ICSInf,$E110:AE110)<($L37*((1+ICSInf)^(AF$80-YEAR)))),AE110*((1+ICSInf)),AF72*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG72=\"\",IF(($D110+NPV(ICSInf,$E110:AF110)<($L37*((1+ICSInf)^(AG$80-YEAR)))),AF110*((1+ICSInf)),AG72*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$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":0}]

{"sheet":"Catchment Demand - Stormwater","index":30,"n_rows":110,"n_cols":34,"rows_kept":110,"cut":false,"hidden":true,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,"Stormwater"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (Imp Ha)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$f":"'Catchment Demand - Water Supply'!D7","v":2016},{"$f":"D7+5","v":2021},{"$f":"E7+5","v":2026},2031,2036,null,{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2017 - 2046)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,"CHILLAGOE","CHILLAGOE",6.64,7.18,7.85,8.58,null,null,{"$f":"NPV(WACCII,E81:AH81)","v":1.6631415029406835},null,8.58]
[null,"DIMBULAH","DIMBULAH",15.75,14.29,15.63,17.170000000000002,null,null,1.1864340088180545,null,17.170000000000002]
[null,"KURANDA","KURANDA",55.03,63.77,68.67,73.89,null,null,16.231169689369381,null,73.89]
[null,"MAREEBA","MAREEBA",305.82,354.88,382.08,411.12,null,null,90.638225240136009,null,411.12]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":383.24},{"$f":"SUM(E8:E37)","v":440.12},{"$f":"SUM(F8:F37)","v":474.23},{"$f":"SUM(G8:G37)","v":510.76},{"$f":"SUM(H8:H37)","v":0}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",{"$f":"D7","v":2016},{"$f":"D42 +1","v":2017},{"$f":"E42 +1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,{"$f":"B8","v":"CHILLAGOE"},{"$f":"C8","v":"CHILLAGOE"}]
[null,{"$f":"B9","v":"DIMBULAH"},"DIMBULAH"]
[null,"KURANDA","KURANDA"]
[null,"MAREEBA","MAREEBA"]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,{"$f":"B25","v":0},0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[]
[]
[]
[]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D42","v":2016},{"$f":"D80 +1","v":2017},{"$f":"E80 +1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,{"$f":"B8","v":"CHILLAGOE"},"CHILLAGOE",6.64,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":0.110916},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":0.11391073199999999},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":0.11698632176399999},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":0.12014495245162797},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":0.12338886616782191},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":0.15722712022484547},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":0.16147225247091629},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":0.16583200328763101},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":0.17030946737639702},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":0.17490782299555971},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":0.19571663280298682},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":0.20100098188866744},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":0.20642800839966141},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":0.21200156462645228},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":0.21772560687136647},{"$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$80-YEAR)))))","v":0.22360419825689332},0.2296415116098294,0.23584183242329479,0.24220956189872375,0.24874922006998923,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,"DIMBULAH","DIMBULAH",15.75,-0.29988400000000015,-0.30798086800000007,-0.3162963514360001,-0.32483635292477203,-0.33360693445374084,0.31445424044969139,0.32294450494183302,0.33166400657526246,0.34061893475279453,0.34981564599111997,0.41288166372136947,0.42402946864184637,0.43547826429517617,0.44723617743114591,0.45931155422178677,0.47171296618577496,0.48444921627279081,0.49752934511215613,0.51096263743018433,0.52475862864079925,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,"KURANDA","KURANDA",55.03,1.7951960000000002,1.8436662920000002,1.8934452818840002,1.9445683044948678,1.997071648716229,1.1498699837339443,1.1809164732947608,1.2128012180737191,1.2455468509617094,1.2791766159376754,1.399507977029576,1.4372946924093744,1.4761016491044272,1.5159563936302467,1.5568872162582632,1.598923171097236,1.6420940967168611,1.6864306373282163,1.7319642645360782,1.7787272996785519,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83)<($L10*((1+ICSInf)^(Z$80-YEAR)))),Y83*((1+ICSInf)),Z45*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,"MAREEBA","MAREEBA",305.82,10.076924,10.349000947999999,10.628423973596,10.91539142088309,11.210106989246931,6.3829517464414858,6.5552914435954053,6.7322843125724807,6.9140559890119366,7.1007355007152579,7.7857685158886829,7.9959842658176763,8.2118758409947521,8.4335964887016104,8.6613035938965517,8.8951587909317578,9.1353280782869142,9.3819819364006598,9.635295448683479,9.8954484257979303,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z48=\"\",IF(($D86+NPV(ICSInf,$E86:Y86)<($L13*((1+ICSInf)^(Z$80-YEAR)))),Y86*((1+ICSInf)),Z48*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA48=\"\",IF(($D86+NPV(ICSInf,$E86:Z86)<($L13*((1+ICSInf)^(AA$80-YEAR)))),Z86*((1+ICSInf)),AA48*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB48=\"\",IF(($D86+NPV(ICSInf,$E86:AA86)<($L13*((1+ICSInf)^(AB$80-YEAR)))),AA86*((1+ICSInf)),AB48*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC48=\"\",IF(($D86+NPV(ICSInf,$E86:AB86)<($L13*((1+ICSInf)^(AC$80-YEAR)))),AB86*((1+ICSInf)),AC48*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD48=\"\",IF(($D86+NPV(ICSInf,$E86:AC86)<($L13*((1+ICSInf)^(AD$80-YEAR)))),AC86*((1+ICSInf)),AD48*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE48=\"\",IF(($D86+NPV(ICSInf,$E86:AD86)<($L13*((1+ICSInf)^(AE$80-YEAR)))),AD86*((1+ICSInf)),AE48*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF48=\"\",IF(($D86+NPV(ICSInf,$E86:AE86)<($L13*((1+ICSInf)^(AF$80-YEAR)))),AE86*((1+ICSInf)),AF48*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG48=\"\",IF(($D86+NPV(ICSInf,$E86:AF86)<($L13*((1+ICSInf)^(AG$80-YEAR)))),AF86*((1+ICSInf)),AG48*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH48=\"\",IF(($D86+NPV(ICSInf,$E86:AG86)<($L13*((1+ICSInf)^(AH$80-YEAR)))),AG86*((1+ICSInf)),AH48*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z49=\"\",IF(($D87+NPV(ICSInf,$E87:Y87)<($L14*((1+ICSInf)^(Z$80-YEAR)))),Y87*((1+ICSInf)),Z49*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA49=\"\",IF(($D87+NPV(ICSInf,$E87:Z87)<($L14*((1+ICSInf)^(AA$80-YEAR)))),Z87*((1+ICSInf)),AA49*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB49=\"\",IF(($D87+NPV(ICSInf,$E87:AA87)<($L14*((1+ICSInf)^(AB$80-YEAR)))),AA87*((1+ICSInf)),AB49*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC49=\"\",IF(($D87+NPV(ICSInf,$E87:AB87)<($L14*((1+ICSInf)^(AC$80-YEAR)))),AB87*((1+ICSInf)),AC49*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD49=\"\",IF(($D87+NPV(ICSInf,$E87:AC87)<($L14*((1+ICSInf)^(AD$80-YEAR)))),AC87*((1+ICSInf)),AD49*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE49=\"\",IF(($D87+NPV(ICSInf,$E87:AD87)<($L14*((1+ICSInf)^(AE$80-YEAR)))),AD87*((1+ICSInf)),AE49*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF49=\"\",IF(($D87+NPV(ICSInf,$E87:AE87)<($L14*((1+ICSInf)^(AF$80-YEAR)))),AE87*((1+ICSInf)),AF49*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG49=\"\",IF(($D87+NPV(ICSInf,$E87:AF87)<($L14*((1+ICSInf)^(AG$80-YEAR)))),AF87*((1+ICSInf)),AG49*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH49=\"\",IF(($D87+NPV(ICSInf,$E87:AG87)<($L14*((1+ICSInf)^(AH$80-YEAR)))),AG87*((1+ICSInf)),AH49*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z50=\"\",IF(($D88+NPV(ICSInf,$E88:Y88)<($L15*((1+ICSInf)^(Z$80-YEAR)))),Y88*((1+ICSInf)),Z50*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA50=\"\",IF(($D88+NPV(ICSInf,$E88:Z88)<($L15*((1+ICSInf)^(AA$80-YEAR)))),Z88*((1+ICSInf)),AA50*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB50=\"\",IF(($D88+NPV(ICSInf,$E88:AA88)<($L15*((1+ICSInf)^(AB$80-YEAR)))),AA88*((1+ICSInf)),AB50*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC50=\"\",IF(($D88+NPV(ICSInf,$E88:AB88)<($L15*((1+ICSInf)^(AC$80-YEAR)))),AB88*((1+ICSInf)),AC50*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD50=\"\",IF(($D88+NPV(ICSInf,$E88:AC88)<($L15*((1+ICSInf)^(AD$80-YEAR)))),AC88*((1+ICSInf)),AD50*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE50=\"\",IF(($D88+NPV(ICSInf,$E88:AD88)<($L15*((1+ICSInf)^(AE$80-YEAR)))),AD88*((1+ICSInf)),AE50*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF50=\"\",IF(($D88+NPV(ICSInf,$E88:AE88)<($L15*((1+ICSInf)^(AF$80-YEAR)))),AE88*((1+ICSInf)),AF50*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG50=\"\",IF(($D88+NPV(ICSInf,$E88:AF88)<($L15*((1+ICSInf)^(AG$80-YEAR)))),AF88*((1+ICSInf)),AG50*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH50=\"\",IF(($D88+NPV(ICSInf,$E88:AG88)<($L15*((1+ICSInf)^(AH$80-YEAR)))),AG88*((1+ICSInf)),AH50*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z51=\"\",IF(($D89+NPV(ICSInf,$E89:Y89)<($L16*((1+ICSInf)^(Z$80-YEAR)))),Y89*((1+ICSInf)),Z51*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA51=\"\",IF(($D89+NPV(ICSInf,$E89:Z89)<($L16*((1+ICSInf)^(AA$80-YEAR)))),Z89*((1+ICSInf)),AA51*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB51=\"\",IF(($D89+NPV(ICSInf,$E89:AA89)<($L16*((1+ICSInf)^(AB$80-YEAR)))),AA89*((1+ICSInf)),AB51*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC51=\"\",IF(($D89+NPV(ICSInf,$E89:AB89)<($L16*((1+ICSInf)^(AC$80-YEAR)))),AB89*((1+ICSInf)),AC51*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD51=\"\",IF(($D89+NPV(ICSInf,$E89:AC89)<($L16*((1+ICSInf)^(AD$80-YEAR)))),AC89*((1+ICSInf)),AD51*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE51=\"\",IF(($D89+NPV(ICSInf,$E89:AD89)<($L16*((1+ICSInf)^(AE$80-YEAR)))),AD89*((1+ICSInf)),AE51*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF51=\"\",IF(($D89+NPV(ICSInf,$E89:AE89)<($L16*((1+ICSInf)^(AF$80-YEAR)))),AE89*((1+ICSInf)),AF51*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG51=\"\",IF(($D89+NPV(ICSInf,$E89:AF89)<($L16*((1+ICSInf)^(AG$80-YEAR)))),AF89*((1+ICSInf)),AG51*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH51=\"\",IF(($D89+NPV(ICSInf,$E89:AG89)<($L16*((1+ICSInf)^(AH$80-YEAR)))),AG89*((1+ICSInf)),AH51*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z52=\"\",IF(($D90+NPV(ICSInf,$E90:Y90)<($L17*((1+ICSInf)^(Z$80-YEAR)))),Y90*((1+ICSInf)),Z52*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA52=\"\",IF(($D90+NPV(ICSInf,$E90:Z90)<($L17*((1+ICSInf)^(AA$80-YEAR)))),Z90*((1+ICSInf)),AA52*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB52=\"\",IF(($D90+NPV(ICSInf,$E90:AA90)<($L17*((1+ICSInf)^(AB$80-YEAR)))),AA90*((1+ICSInf)),AB52*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC52=\"\",IF(($D90+NPV(ICSInf,$E90:AB90)<($L17*((1+ICSInf)^(AC$80-YEAR)))),AB90*((1+ICSInf)),AC52*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD52=\"\",IF(($D90+NPV(ICSInf,$E90:AC90)<($L17*((1+ICSInf)^(AD$80-YEAR)))),AC90*((1+ICSInf)),AD52*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE52=\"\",IF(($D90+NPV(ICSInf,$E90:AD90)<($L17*((1+ICSInf)^(AE$80-YEAR)))),AD90*((1+ICSInf)),AE52*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF52=\"\",IF(($D90+NPV(ICSInf,$E90:AE90)<($L17*((1+ICSInf)^(AF$80-YEAR)))),AE90*((1+ICSInf)),AF52*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG52=\"\",IF(($D90+NPV(ICSInf,$E90:AF90)<($L17*((1+ICSInf)^(AG$80-YEAR)))),AF90*((1+ICSInf)),AG52*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH52=\"\",IF(($D90+NPV(ICSInf,$E90:AG90)<($L17*((1+ICSInf)^(AH$80-YEAR)))),AG90*((1+ICSInf)),AH52*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z53=\"\",IF(($D91+NPV(ICSInf,$E91:Y91)<($L18*((1+ICSInf)^(Z$80-YEAR)))),Y91*((1+ICSInf)),Z53*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA53=\"\",IF(($D91+NPV(ICSInf,$E91:Z91)<($L18*((1+ICSInf)^(AA$80-YEAR)))),Z91*((1+ICSInf)),AA53*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB53=\"\",IF(($D91+NPV(ICSInf,$E91:AA91)<($L18*((1+ICSInf)^(AB$80-YEAR)))),AA91*((1+ICSInf)),AB53*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC53=\"\",IF(($D91+NPV(ICSInf,$E91:AB91)<($L18*((1+ICSInf)^(AC$80-YEAR)))),AB91*((1+ICSInf)),AC53*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD53=\"\",IF(($D91+NPV(ICSInf,$E91:AC91)<($L18*((1+ICSInf)^(AD$80-YEAR)))),AC91*((1+ICSInf)),AD53*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE53=\"\",IF(($D91+NPV(ICSInf,$E91:AD91)<($L18*((1+ICSInf)^(AE$80-YEAR)))),AD91*((1+ICSInf)),AE53*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF53=\"\",IF(($D91+NPV(ICSInf,$E91:AE91)<($L18*((1+ICSInf)^(AF$80-YEAR)))),AE91*((1+ICSInf)),AF53*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG53=\"\",IF(($D91+NPV(ICSInf,$E91:AF91)<($L18*((1+ICSInf)^(AG$80-YEAR)))),AF91*((1+ICSInf)),AG53*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH53=\"\",IF(($D91+NPV(ICSInf,$E91:AG91)<($L18*((1+ICSInf)^(AH$80-YEAR)))),AG91*((1+ICSInf)),AH53*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z54=\"\",IF(($D92+NPV(ICSInf,$E92:Y92)<($L19*((1+ICSInf)^(Z$80-YEAR)))),Y92*((1+ICSInf)),Z54*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA54=\"\",IF(($D92+NPV(ICSInf,$E92:Z92)<($L19*((1+ICSInf)^(AA$80-YEAR)))),Z92*((1+ICSInf)),AA54*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB54=\"\",IF(($D92+NPV(ICSInf,$E92:AA92)<($L19*((1+ICSInf)^(AB$80-YEAR)))),AA92*((1+ICSInf)),AB54*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC54=\"\",IF(($D92+NPV(ICSInf,$E92:AB92)<($L19*((1+ICSInf)^(AC$80-YEAR)))),AB92*((1+ICSInf)),AC54*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD54=\"\",IF(($D92+NPV(ICSInf,$E92:AC92)<($L19*((1+ICSInf)^(AD$80-YEAR)))),AC92*((1+ICSInf)),AD54*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE54=\"\",IF(($D92+NPV(ICSInf,$E92:AD92)<($L19*((1+ICSInf)^(AE$80-YEAR)))),AD92*((1+ICSInf)),AE54*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF54=\"\",IF(($D92+NPV(ICSInf,$E92:AE92)<($L19*((1+ICSInf)^(AF$80-YEAR)))),AE92*((1+ICSInf)),AF54*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG54=\"\",IF(($D92+NPV(ICSInf,$E92:AF92)<($L19*((1+ICSInf)^(AG$80-YEAR)))),AF92*((1+ICSInf)),AG54*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH54=\"\",IF(($D92+NPV(ICSInf,$E92:AG92)<($L19*((1+ICSInf)^(AH$80-YEAR)))),AG92*((1+ICSInf)),AH54*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z55=\"\",IF(($D93+NPV(ICSInf,$E93:Y93)<($L20*((1+ICSInf)^(Z$80-YEAR)))),Y93*((1+ICSInf)),Z55*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA55=\"\",IF(($D93+NPV(ICSInf,$E93:Z93)<($L20*((1+ICSInf)^(AA$80-YEAR)))),Z93*((1+ICSInf)),AA55*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB55=\"\",IF(($D93+NPV(ICSInf,$E93:AA93)<($L20*((1+ICSInf)^(AB$80-YEAR)))),AA93*((1+ICSInf)),AB55*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC55=\"\",IF(($D93+NPV(ICSInf,$E93:AB93)<($L20*((1+ICSInf)^(AC$80-YEAR)))),AB93*((1+ICSInf)),AC55*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD55=\"\",IF(($D93+NPV(ICSInf,$E93:AC93)<($L20*((1+ICSInf)^(AD$80-YEAR)))),AC93*((1+ICSInf)),AD55*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE55=\"\",IF(($D93+NPV(ICSInf,$E93:AD93)<($L20*((1+ICSInf)^(AE$80-YEAR)))),AD93*((1+ICSInf)),AE55*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF55=\"\",IF(($D93+NPV(ICSInf,$E93:AE93)<($L20*((1+ICSInf)^(AF$80-YEAR)))),AE93*((1+ICSInf)),AF55*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG55=\"\",IF(($D93+NPV(ICSInf,$E93:AF93)<($L20*((1+ICSInf)^(AG$80-YEAR)))),AF93*((1+ICSInf)),AG55*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH55=\"\",IF(($D93+NPV(ICSInf,$E93:AG93)<($L20*((1+ICSInf)^(AH$80-YEAR)))),AG93*((1+ICSInf)),AH55*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z56=\"\",IF(($D94+NPV(ICSInf,$E94:Y94)<($L21*((1+ICSInf)^(Z$80-YEAR)))),Y94*((1+ICSInf)),Z56*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA56=\"\",IF(($D94+NPV(ICSInf,$E94:Z94)<($L21*((1+ICSInf)^(AA$80-YEAR)))),Z94*((1+ICSInf)),AA56*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB56=\"\",IF(($D94+NPV(ICSInf,$E94:AA94)<($L21*((1+ICSInf)^(AB$80-YEAR)))),AA94*((1+ICSInf)),AB56*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC56=\"\",IF(($D94+NPV(ICSInf,$E94:AB94)<($L21*((1+ICSInf)^(AC$80-YEAR)))),AB94*((1+ICSInf)),AC56*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD56=\"\",IF(($D94+NPV(ICSInf,$E94:AC94)<($L21*((1+ICSInf)^(AD$80-YEAR)))),AC94*((1+ICSInf)),AD56*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE56=\"\",IF(($D94+NPV(ICSInf,$E94:AD94)<($L21*((1+ICSInf)^(AE$80-YEAR)))),AD94*((1+ICSInf)),AE56*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF56=\"\",IF(($D94+NPV(ICSInf,$E94:AE94)<($L21*((1+ICSInf)^(AF$80-YEAR)))),AE94*((1+ICSInf)),AF56*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG56=\"\",IF(($D94+NPV(ICSInf,$E94:AF94)<($L21*((1+ICSInf)^(AG$80-YEAR)))),AF94*((1+ICSInf)),AG56*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH56=\"\",IF(($D94+NPV(ICSInf,$E94:AG94)<($L21*((1+ICSInf)^(AH$80-YEAR)))),AG94*((1+ICSInf)),AH56*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z57=\"\",IF(($D95+NPV(ICSInf,$E95:Y95)<($L22*((1+ICSInf)^(Z$80-YEAR)))),Y95*((1+ICSInf)),Z57*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA57=\"\",IF(($D95+NPV(ICSInf,$E95:Z95)<($L22*((1+ICSInf)^(AA$80-YEAR)))),Z95*((1+ICSInf)),AA57*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB57=\"\",IF(($D95+NPV(ICSInf,$E95:AA95)<($L22*((1+ICSInf)^(AB$80-YEAR)))),AA95*((1+ICSInf)),AB57*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC57=\"\",IF(($D95+NPV(ICSInf,$E95:AB95)<($L22*((1+ICSInf)^(AC$80-YEAR)))),AB95*((1+ICSInf)),AC57*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD57=\"\",IF(($D95+NPV(ICSInf,$E95:AC95)<($L22*((1+ICSInf)^(AD$80-YEAR)))),AC95*((1+ICSInf)),AD57*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE57=\"\",IF(($D95+NPV(ICSInf,$E95:AD95)<($L22*((1+ICSInf)^(AE$80-YEAR)))),AD95*((1+ICSInf)),AE57*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF57=\"\",IF(($D95+NPV(ICSInf,$E95:AE95)<($L22*((1+ICSInf)^(AF$80-YEAR)))),AE95*((1+ICSInf)),AF57*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG57=\"\",IF(($D95+NPV(ICSInf,$E95:AF95)<($L22*((1+ICSInf)^(AG$80-YEAR)))),AF95*((1+ICSInf)),AG57*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH57=\"\",IF(($D95+NPV(ICSInf,$E95:AG95)<($L22*((1+ICSInf)^(AH$80-YEAR)))),AG95*((1+ICSInf)),AH57*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z58=\"\",IF(($D96+NPV(ICSInf,$E96:Y96)<($L23*((1+ICSInf)^(Z$80-YEAR)))),Y96*((1+ICSInf)),Z58*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA58=\"\",IF(($D96+NPV(ICSInf,$E96:Z96)<($L23*((1+ICSInf)^(AA$80-YEAR)))),Z96*((1+ICSInf)),AA58*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB58=\"\",IF(($D96+NPV(ICSInf,$E96:AA96)<($L23*((1+ICSInf)^(AB$80-YEAR)))),AA96*((1+ICSInf)),AB58*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC58=\"\",IF(($D96+NPV(ICSInf,$E96:AB96)<($L23*((1+ICSInf)^(AC$80-YEAR)))),AB96*((1+ICSInf)),AC58*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD58=\"\",IF(($D96+NPV(ICSInf,$E96:AC96)<($L23*((1+ICSInf)^(AD$80-YEAR)))),AC96*((1+ICSInf)),AD58*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE58=\"\",IF(($D96+NPV(ICSInf,$E96:AD96)<($L23*((1+ICSInf)^(AE$80-YEAR)))),AD96*((1+ICSInf)),AE58*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF58=\"\",IF(($D96+NPV(ICSInf,$E96:AE96)<($L23*((1+ICSInf)^(AF$80-YEAR)))),AE96*((1+ICSInf)),AF58*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG58=\"\",IF(($D96+NPV(ICSInf,$E96:AF96)<($L23*((1+ICSInf)^(AG$80-YEAR)))),AF96*((1+ICSInf)),AG58*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH58=\"\",IF(($D96+NPV(ICSInf,$E96:AG96)<($L23*((1+ICSInf)^(AH$80-YEAR)))),AG96*((1+ICSInf)),AH58*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,{"$f":"B24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y59=\"\",IF(($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$80-YEAR)))","v":0},{"$f":"IF(Z59=\"\",IF(($D97+NPV(ICSInf,$E97:Y97)<($L24*((1+ICSInf)^(Z$80-YEAR)))),Y97*((1+ICSInf)),Z59*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA59=\"\",IF(($D97+NPV(ICSInf,$E97:Z97)<($L24*((1+ICSInf)^(AA$80-YEAR)))),Z97*((1+ICSInf)),AA59*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB59=\"\",IF(($D97+NPV(ICSInf,$E97:AA97)<($L24*((1+ICSInf)^(AB$80-YEAR)))),AA97*((1+ICSInf)),AB59*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC59=\"\",IF(($D97+NPV(ICSInf,$E97:AB97)<($L24*((1+ICSInf)^(AC$80-YEAR)))),AB97*((1+ICSInf)),AC59*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD59=\"\",IF(($D97+NPV(ICSInf,$E97:AC97)<($L24*((1+ICSInf)^(AD$80-YEAR)))),AC97*((1+ICSInf)),AD59*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE59=\"\",IF(($D97+NPV(ICSInf,$E97:AD97)<($L24*((1+ICSInf)^(AE$80-YEAR)))),AD97*((1+ICSInf)),AE59*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF59=\"\",IF(($D97+NPV(ICSInf,$E97:AE97)<($L24*((1+ICSInf)^(AF$80-YEAR)))),AE97*((1+ICSInf)),AF59*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG59=\"\",IF(($D97+NPV(ICSInf,$E97:AF97)<($L24*((1+ICSInf)^(AG$80-YEAR)))),AF97*((1+ICSInf)),AG59*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH59=\"\",IF(($D97+NPV(ICSInf,$E97:AG97)<($L24*((1+ICSInf)^(AH$80-YEAR)))),AG97*((1+ICSInf)),AH59*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z60=\"\",IF(($D98+NPV(ICSInf,$E98:Y98)<($L25*((1+ICSInf)^(Z$80-YEAR)))),Y98*((1+ICSInf)),Z60*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA60=\"\",IF(($D98+NPV(ICSInf,$E98:Z98)<($L25*((1+ICSInf)^(AA$80-YEAR)))),Z98*((1+ICSInf)),AA60*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB60=\"\",IF(($D98+NPV(ICSInf,$E98:AA98)<($L25*((1+ICSInf)^(AB$80-YEAR)))),AA98*((1+ICSInf)),AB60*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC60=\"\",IF(($D98+NPV(ICSInf,$E98:AB98)<($L25*((1+ICSInf)^(AC$80-YEAR)))),AB98*((1+ICSInf)),AC60*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD60=\"\",IF(($D98+NPV(ICSInf,$E98:AC98)<($L25*((1+ICSInf)^(AD$80-YEAR)))),AC98*((1+ICSInf)),AD60*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE60=\"\",IF(($D98+NPV(ICSInf,$E98:AD98)<($L25*((1+ICSInf)^(AE$80-YEAR)))),AD98*((1+ICSInf)),AE60*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF60=\"\",IF(($D98+NPV(ICSInf,$E98:AE98)<($L25*((1+ICSInf)^(AF$80-YEAR)))),AE98*((1+ICSInf)),AF60*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG60=\"\",IF(($D98+NPV(ICSInf,$E98:AF98)<($L25*((1+ICSInf)^(AG$80-YEAR)))),AF98*((1+ICSInf)),AG60*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH60=\"\",IF(($D98+NPV(ICSInf,$E98:AG98)<($L25*((1+ICSInf)^(AH$80-YEAR)))),AG98*((1+ICSInf)),AH60*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z61=\"\",IF(($D99+NPV(ICSInf,$E99:Y99)<($L26*((1+ICSInf)^(Z$80-YEAR)))),Y99*((1+ICSInf)),Z61*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA61=\"\",IF(($D99+NPV(ICSInf,$E99:Z99)<($L26*((1+ICSInf)^(AA$80-YEAR)))),Z99*((1+ICSInf)),AA61*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB61=\"\",IF(($D99+NPV(ICSInf,$E99:AA99)<($L26*((1+ICSInf)^(AB$80-YEAR)))),AA99*((1+ICSInf)),AB61*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC61=\"\",IF(($D99+NPV(ICSInf,$E99:AB99)<($L26*((1+ICSInf)^(AC$80-YEAR)))),AB99*((1+ICSInf)),AC61*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD61=\"\",IF(($D99+NPV(ICSInf,$E99:AC99)<($L26*((1+ICSInf)^(AD$80-YEAR)))),AC99*((1+ICSInf)),AD61*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE61=\"\",IF(($D99+NPV(ICSInf,$E99:AD99)<($L26*((1+ICSInf)^(AE$80-YEAR)))),AD99*((1+ICSInf)),AE61*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF61=\"\",IF(($D99+NPV(ICSInf,$E99:AE99)<($L26*((1+ICSInf)^(AF$80-YEAR)))),AE99*((1+ICSInf)),AF61*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG61=\"\",IF(($D99+NPV(ICSInf,$E99:AF99)<($L26*((1+ICSInf)^(AG$80-YEAR)))),AF99*((1+ICSInf)),AG61*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH61=\"\",IF(($D99+NPV(ICSInf,$E99:AG99)<($L26*((1+ICSInf)^(AH$80-YEAR)))),AG99*((1+ICSInf)),AH61*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z62=\"\",IF(($D100+NPV(ICSInf,$E100:Y100)<($L27*((1+ICSInf)^(Z$80-YEAR)))),Y100*((1+ICSInf)),Z62*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA62=\"\",IF(($D100+NPV(ICSInf,$E100:Z100)<($L27*((1+ICSInf)^(AA$80-YEAR)))),Z100*((1+ICSInf)),AA62*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB62=\"\",IF(($D100+NPV(ICSInf,$E100:AA100)<($L27*((1+ICSInf)^(AB$80-YEAR)))),AA100*((1+ICSInf)),AB62*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC62=\"\",IF(($D100+NPV(ICSInf,$E100:AB100)<($L27*((1+ICSInf)^(AC$80-YEAR)))),AB100*((1+ICSInf)),AC62*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD62=\"\",IF(($D100+NPV(ICSInf,$E100:AC100)<($L27*((1+ICSInf)^(AD$80-YEAR)))),AC100*((1+ICSInf)),AD62*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE62=\"\",IF(($D100+NPV(ICSInf,$E100:AD100)<($L27*((1+ICSInf)^(AE$80-YEAR)))),AD100*((1+ICSInf)),AE62*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF62=\"\",IF(($D100+NPV(ICSInf,$E100:AE100)<($L27*((1+ICSInf)^(AF$80-YEAR)))),AE100*((1+ICSInf)),AF62*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG62=\"\",IF(($D100+NPV(ICSInf,$E100:AF100)<($L27*((1+ICSInf)^(AG$80-YEAR)))),AF100*((1+ICSInf)),AG62*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH62=\"\",IF(($D100+NPV(ICSInf,$E100:AG100)<($L27*((1+ICSInf)^(AH$80-YEAR)))),AG100*((1+ICSInf)),AH62*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$80-YEAR)))","v":0},{"$f":"IF(Z63=\"\",IF(($D101+NPV(ICSInf,$E101:Y101)<($L28*((1+ICSInf)^(Z$80-YEAR)))),Y101*((1+ICSInf)),Z63*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA63=\"\",IF(($D101+NPV(ICSInf,$E101:Z101)<($L28*((1+ICSInf)^(AA$80-YEAR)))),Z101*((1+ICSInf)),AA63*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB63=\"\",IF(($D101+NPV(ICSInf,$E101:AA101)<($L28*((1+ICSInf)^(AB$80-YEAR)))),AA101*((1+ICSInf)),AB63*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC63=\"\",IF(($D101+NPV(ICSInf,$E101:AB101)<($L28*((1+ICSInf)^(AC$80-YEAR)))),AB101*((1+ICSInf)),AC63*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD63=\"\",IF(($D101+NPV(ICSInf,$E101:AC101)<($L28*((1+ICSInf)^(AD$80-YEAR)))),AC101*((1+ICSInf)),AD63*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE63=\"\",IF(($D101+NPV(ICSInf,$E101:AD101)<($L28*((1+ICSInf)^(AE$80-YEAR)))),AD101*((1+ICSInf)),AE63*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF63=\"\",IF(($D101+NPV(ICSInf,$E101:AE101)<($L28*((1+ICSInf)^(AF$80-YEAR)))),AE101*((1+ICSInf)),AF63*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG63=\"\",IF(($D101+NPV(ICSInf,$E101:AF101)<($L28*((1+ICSInf)^(AG$80-YEAR)))),AF101*((1+ICSInf)),AG63*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH63=\"\",IF(($D101+NPV(ICSInf,$E101:AG101)<($L28*((1+ICSInf)^(AH$80-YEAR)))),AG101*((1+ICSInf)),AH63*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z64=\"\",IF(($D102+NPV(ICSInf,$E102:Y102)<($L29*((1+ICSInf)^(Z$80-YEAR)))),Y102*((1+ICSInf)),Z64*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA64=\"\",IF(($D102+NPV(ICSInf,$E102:Z102)<($L29*((1+ICSInf)^(AA$80-YEAR)))),Z102*((1+ICSInf)),AA64*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB64=\"\",IF(($D102+NPV(ICSInf,$E102:AA102)<($L29*((1+ICSInf)^(AB$80-YEAR)))),AA102*((1+ICSInf)),AB64*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC64=\"\",IF(($D102+NPV(ICSInf,$E102:AB102)<($L29*((1+ICSInf)^(AC$80-YEAR)))),AB102*((1+ICSInf)),AC64*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD64=\"\",IF(($D102+NPV(ICSInf,$E102:AC102)<($L29*((1+ICSInf)^(AD$80-YEAR)))),AC102*((1+ICSInf)),AD64*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE64=\"\",IF(($D102+NPV(ICSInf,$E102:AD102)<($L29*((1+ICSInf)^(AE$80-YEAR)))),AD102*((1+ICSInf)),AE64*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF64=\"\",IF(($D102+NPV(ICSInf,$E102:AE102)<($L29*((1+ICSInf)^(AF$80-YEAR)))),AE102*((1+ICSInf)),AF64*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG64=\"\",IF(($D102+NPV(ICSInf,$E102:AF102)<($L29*((1+ICSInf)^(AG$80-YEAR)))),AF102*((1+ICSInf)),AG64*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH64=\"\",IF(($D102+NPV(ICSInf,$E102:AG102)<($L29*((1+ICSInf)^(AH$80-YEAR)))),AG102*((1+ICSInf)),AH64*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z65=\"\",IF(($D103+NPV(ICSInf,$E103:Y103)<($L30*((1+ICSInf)^(Z$80-YEAR)))),Y103*((1+ICSInf)),Z65*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA65=\"\",IF(($D103+NPV(ICSInf,$E103:Z103)<($L30*((1+ICSInf)^(AA$80-YEAR)))),Z103*((1+ICSInf)),AA65*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB65=\"\",IF(($D103+NPV(ICSInf,$E103:AA103)<($L30*((1+ICSInf)^(AB$80-YEAR)))),AA103*((1+ICSInf)),AB65*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC65=\"\",IF(($D103+NPV(ICSInf,$E103:AB103)<($L30*((1+ICSInf)^(AC$80-YEAR)))),AB103*((1+ICSInf)),AC65*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD65=\"\",IF(($D103+NPV(ICSInf,$E103:AC103)<($L30*((1+ICSInf)^(AD$80-YEAR)))),AC103*((1+ICSInf)),AD65*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE65=\"\",IF(($D103+NPV(ICSInf,$E103:AD103)<($L30*((1+ICSInf)^(AE$80-YEAR)))),AD103*((1+ICSInf)),AE65*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF65=\"\",IF(($D103+NPV(ICSInf,$E103:AE103)<($L30*((1+ICSInf)^(AF$80-YEAR)))),AE103*((1+ICSInf)),AF65*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG65=\"\",IF(($D103+NPV(ICSInf,$E103:AF103)<($L30*((1+ICSInf)^(AG$80-YEAR)))),AF103*((1+ICSInf)),AG65*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH65=\"\",IF(($D103+NPV(ICSInf,$E103:AG103)<($L30*((1+ICSInf)^(AH$80-YEAR)))),AG103*((1+ICSInf)),AH65*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z66=\"\",IF(($D104+NPV(ICSInf,$E104:Y104)<($L31*((1+ICSInf)^(Z$80-YEAR)))),Y104*((1+ICSInf)),Z66*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA66=\"\",IF(($D104+NPV(ICSInf,$E104:Z104)<($L31*((1+ICSInf)^(AA$80-YEAR)))),Z104*((1+ICSInf)),AA66*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB66=\"\",IF(($D104+NPV(ICSInf,$E104:AA104)<($L31*((1+ICSInf)^(AB$80-YEAR)))),AA104*((1+ICSInf)),AB66*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC66=\"\",IF(($D104+NPV(ICSInf,$E104:AB104)<($L31*((1+ICSInf)^(AC$80-YEAR)))),AB104*((1+ICSInf)),AC66*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD66=\"\",IF(($D104+NPV(ICSInf,$E104:AC104)<($L31*((1+ICSInf)^(AD$80-YEAR)))),AC104*((1+ICSInf)),AD66*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE66=\"\",IF(($D104+NPV(ICSInf,$E104:AD104)<($L31*((1+ICSInf)^(AE$80-YEAR)))),AD104*((1+ICSInf)),AE66*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF66=\"\",IF(($D104+NPV(ICSInf,$E104:AE104)<($L31*((1+ICSInf)^(AF$80-YEAR)))),AE104*((1+ICSInf)),AF66*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG66=\"\",IF(($D104+NPV(ICSInf,$E104:AF104)<($L31*((1+ICSInf)^(AG$80-YEAR)))),AF104*((1+ICSInf)),AG66*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH66=\"\",IF(($D104+NPV(ICSInf,$E104:AG104)<($L31*((1+ICSInf)^(AH$80-YEAR)))),AG104*((1+ICSInf)),AH66*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z67=\"\",IF(($D105+NPV(ICSInf,$E105:Y105)<($L32*((1+ICSInf)^(Z$80-YEAR)))),Y105*((1+ICSInf)),Z67*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA67=\"\",IF(($D105+NPV(ICSInf,$E105:Z105)<($L32*((1+ICSInf)^(AA$80-YEAR)))),Z105*((1+ICSInf)),AA67*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB67=\"\",IF(($D105+NPV(ICSInf,$E105:AA105)<($L32*((1+ICSInf)^(AB$80-YEAR)))),AA105*((1+ICSInf)),AB67*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC67=\"\",IF(($D105+NPV(ICSInf,$E105:AB105)<($L32*((1+ICSInf)^(AC$80-YEAR)))),AB105*((1+ICSInf)),AC67*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD67=\"\",IF(($D105+NPV(ICSInf,$E105:AC105)<($L32*((1+ICSInf)^(AD$80-YEAR)))),AC105*((1+ICSInf)),AD67*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE67=\"\",IF(($D105+NPV(ICSInf,$E105:AD105)<($L32*((1+ICSInf)^(AE$80-YEAR)))),AD105*((1+ICSInf)),AE67*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF67=\"\",IF(($D105+NPV(ICSInf,$E105:AE105)<($L32*((1+ICSInf)^(AF$80-YEAR)))),AE105*((1+ICSInf)),AF67*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG67=\"\",IF(($D105+NPV(ICSInf,$E105:AF105)<($L32*((1+ICSInf)^(AG$80-YEAR)))),AF105*((1+ICSInf)),AG67*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH67=\"\",IF(($D105+NPV(ICSInf,$E105:AG105)<($L32*((1+ICSInf)^(AH$80-YEAR)))),AG105*((1+ICSInf)),AH67*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z68=\"\",IF(($D106+NPV(ICSInf,$E106:Y106)<($L33*((1+ICSInf)^(Z$80-YEAR)))),Y106*((1+ICSInf)),Z68*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA68=\"\",IF(($D106+NPV(ICSInf,$E106:Z106)<($L33*((1+ICSInf)^(AA$80-YEAR)))),Z106*((1+ICSInf)),AA68*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB68=\"\",IF(($D106+NPV(ICSInf,$E106:AA106)<($L33*((1+ICSInf)^(AB$80-YEAR)))),AA106*((1+ICSInf)),AB68*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC68=\"\",IF(($D106+NPV(ICSInf,$E106:AB106)<($L33*((1+ICSInf)^(AC$80-YEAR)))),AB106*((1+ICSInf)),AC68*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD68=\"\",IF(($D106+NPV(ICSInf,$E106:AC106)<($L33*((1+ICSInf)^(AD$80-YEAR)))),AC106*((1+ICSInf)),AD68*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE68=\"\",IF(($D106+NPV(ICSInf,$E106:AD106)<($L33*((1+ICSInf)^(AE$80-YEAR)))),AD106*((1+ICSInf)),AE68*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF68=\"\",IF(($D106+NPV(ICSInf,$E106:AE106)<($L33*((1+ICSInf)^(AF$80-YEAR)))),AE106*((1+ICSInf)),AF68*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG68=\"\",IF(($D106+NPV(ICSInf,$E106:AF106)<($L33*((1+ICSInf)^(AG$80-YEAR)))),AF106*((1+ICSInf)),AG68*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH68=\"\",IF(($D106+NPV(ICSInf,$E106:AG106)<($L33*((1+ICSInf)^(AH$80-YEAR)))),AG106*((1+ICSInf)),AH68*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z69=\"\",IF(($D107+NPV(ICSInf,$E107:Y107)<($L34*((1+ICSInf)^(Z$80-YEAR)))),Y107*((1+ICSInf)),Z69*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA69=\"\",IF(($D107+NPV(ICSInf,$E107:Z107)<($L34*((1+ICSInf)^(AA$80-YEAR)))),Z107*((1+ICSInf)),AA69*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB69=\"\",IF(($D107+NPV(ICSInf,$E107:AA107)<($L34*((1+ICSInf)^(AB$80-YEAR)))),AA107*((1+ICSInf)),AB69*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC69=\"\",IF(($D107+NPV(ICSInf,$E107:AB107)<($L34*((1+ICSInf)^(AC$80-YEAR)))),AB107*((1+ICSInf)),AC69*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD69=\"\",IF(($D107+NPV(ICSInf,$E107:AC107)<($L34*((1+ICSInf)^(AD$80-YEAR)))),AC107*((1+ICSInf)),AD69*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE69=\"\",IF(($D107+NPV(ICSInf,$E107:AD107)<($L34*((1+ICSInf)^(AE$80-YEAR)))),AD107*((1+ICSInf)),AE69*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF69=\"\",IF(($D107+NPV(ICSInf,$E107:AE107)<($L34*((1+ICSInf)^(AF$80-YEAR)))),AE107*((1+ICSInf)),AF69*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG69=\"\",IF(($D107+NPV(ICSInf,$E107:AF107)<($L34*((1+ICSInf)^(AG$80-YEAR)))),AF107*((1+ICSInf)),AG69*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH69=\"\",IF(($D107+NPV(ICSInf,$E107:AG107)<($L34*((1+ICSInf)^(AH$80-YEAR)))),AG107*((1+ICSInf)),AH69*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z70=\"\",IF(($D108+NPV(ICSInf,$E108:Y108)<($L35*((1+ICSInf)^(Z$80-YEAR)))),Y108*((1+ICSInf)),Z70*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA70=\"\",IF(($D108+NPV(ICSInf,$E108:Z108)<($L35*((1+ICSInf)^(AA$80-YEAR)))),Z108*((1+ICSInf)),AA70*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB70=\"\",IF(($D108+NPV(ICSInf,$E108:AA108)<($L35*((1+ICSInf)^(AB$80-YEAR)))),AA108*((1+ICSInf)),AB70*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC70=\"\",IF(($D108+NPV(ICSInf,$E108:AB108)<($L35*((1+ICSInf)^(AC$80-YEAR)))),AB108*((1+ICSInf)),AC70*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD70=\"\",IF(($D108+NPV(ICSInf,$E108:AC108)<($L35*((1+ICSInf)^(AD$80-YEAR)))),AC108*((1+ICSInf)),AD70*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE70=\"\",IF(($D108+NPV(ICSInf,$E108:AD108)<($L35*((1+ICSInf)^(AE$80-YEAR)))),AD108*((1+ICSInf)),AE70*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF70=\"\",IF(($D108+NPV(ICSInf,$E108:AE108)<($L35*((1+ICSInf)^(AF$80-YEAR)))),AE108*((1+ICSInf)),AF70*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG70=\"\",IF(($D108+NPV(ICSInf,$E108:AF108)<($L35*((1+ICSInf)^(AG$80-YEAR)))),AF108*((1+ICSInf)),AG70*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH70=\"\",IF(($D108+NPV(ICSInf,$E108:AG108)<($L35*((1+ICSInf)^(AH$80-YEAR)))),AG108*((1+ICSInf)),AH70*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR)))","v":0},{"$f":"IF(Z71=\"\",IF(($D109+NPV(ICSInf,$E109:Y109)<($L36*((1+ICSInf)^(Z$80-YEAR)))),Y109*((1+ICSInf)),Z71*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA71=\"\",IF(($D109+NPV(ICSInf,$E109:Z109)<($L36*((1+ICSInf)^(AA$80-YEAR)))),Z109*((1+ICSInf)),AA71*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB71=\"\",IF(($D109+NPV(ICSInf,$E109:AA109)<($L36*((1+ICSInf)^(AB$80-YEAR)))),AA109*((1+ICSInf)),AB71*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC71=\"\",IF(($D109+NPV(ICSInf,$E109:AB109)<($L36*((1+ICSInf)^(AC$80-YEAR)))),AB109*((1+ICSInf)),AC71*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD71=\"\",IF(($D109+NPV(ICSInf,$E109:AC109)<($L36*((1+ICSInf)^(AD$80-YEAR)))),AC109*((1+ICSInf)),AD71*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE71=\"\",IF(($D109+NPV(ICSInf,$E109:AD109)<($L36*((1+ICSInf)^(AE$80-YEAR)))),AD109*((1+ICSInf)),AE71*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF71=\"\",IF(($D109+NPV(ICSInf,$E109:AE109)<($L36*((1+ICSInf)^(AF$80-YEAR)))),AE109*((1+ICSInf)),AF71*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG71=\"\",IF(($D109+NPV(ICSInf,$E109:AF109)<($L36*((1+ICSInf)^(AG$80-YEAR)))),AF109*((1+ICSInf)),AG71*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH71=\"\",IF(($D109+NPV(ICSInf,$E109:AG109)<($L36*((1+ICSInf)^(AH$80-YEAR)))),AG109*((1+ICSInf)),AH71*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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$80-YEAR))))","v":0},{"$f":"IF(AA72=\"\",IF(($D110+NPV(ICSInf,$E110:Z110)<($L37*((1+ICSInf)^(AA$80-YEAR)))),Z110*((1+ICSInf)),AA72*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB72=\"\",IF(($D110+NPV(ICSInf,$E110:AA110)<($L37*((1+ICSInf)^(AB$80-YEAR)))),AA110*((1+ICSInf)),AB72*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC72=\"\",IF(($D110+NPV(ICSInf,$E110:AB110)<($L37*((1+ICSInf)^(AC$80-YEAR)))),AB110*((1+ICSInf)),AC72*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD72=\"\",IF(($D110+NPV(ICSInf,$E110:AC110)<($L37*((1+ICSInf)^(AD$80-YEAR)))),AC110*((1+ICSInf)),AD72*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE72=\"\",IF(($D110+NPV(ICSInf,$E110:AD110)<($L37*((1+ICSInf)^(AE$80-YEAR)))),AD110*((1+ICSInf)),AE72*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF72=\"\",IF(($D110+NPV(ICSInf,$E110:AE110)<($L37*((1+ICSInf)^(AF$80-YEAR)))),AE110*((1+ICSInf)),AF72*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG72=\"\",IF(($D110+NPV(ICSInf,$E110:AF110)<($L37*((1+ICSInf)^(AG$80-YEAR)))),AF110*((1+ICSInf)),AG72*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$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":0}]

{"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,{"$f":"'Navigation Pane'!C2","v":"Mareeba Shire Council"}]
[null,{"$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",{"$f":"YEAR","v":2016},{"$f":"E9 +1","v":2017},{"$f":"F9 +1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,{"$f":"'Catchment Demand - Water Supply'!B8","v":"CHILLAGOE"},{"$f":"'Catchment Demand - Water Supply'!C8","v":"CHILLAGOE"},{"$f":"VLOOKUP(C10,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":1937.619660524236},0,{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":3100.1914568387779},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":3100.1914568387779},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":3100.1914568387779},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":3100.1914568387779},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":3100.1914568387779},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":3100.1914568387779},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":3100.1914568387779},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":3100.1914568387779},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":3100.1914568387779},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":3100.1914568387779},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":3100.1914568387779},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":3100.1914568387779},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":3100.1914568387779},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":3100.1914568387779},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":3100.1914568387779},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":-84092.693266751841},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":-84092.693266751841},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":-84092.693266751841},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":-84092.693266751841},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":-84092.693266751841}]
[null,{"$f":"'Catchment Demand - Water Supply'!B9","v":"DIMBULAH"},{"$f":"'Catchment Demand - Water Supply'!C9","v":"DIMBULAH"},{"$f":"VLOOKUP(C11,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":139.30268025111533},0,{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":390.04750470312291},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":390.04750470312291},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":390.04750470312291},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":390.04750470312291},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":390.04750470312291},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":445.76857680356909},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":445.76857680356909},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":445.76857680356909},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":445.76857680356909},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":445.76857680356909},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":473.62911285379209},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":473.62911285379209},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":473.62911285379209},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":473.62911285379209},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":473.62911285379209},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":-11868.588357395027},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":-11868.588357395027},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":-11868.588357395027},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":-11868.588357395027},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":-11868.588357395027}]
[null,{"$f":"'Catchment Demand - Water Supply'!B10","v":"KURANDA"},{"$f":"'Catchment Demand - Water Supply'!C10","v":"KURANDA"},{"$f":"VLOOKUP(C12,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":2476.7578017735796},0,{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":37151.367026603693},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":37151.367026603693},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":37151.367026603693},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":37151.367026603693},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":37151.367026603693},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":43590.937311215006},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":43590.937311215006},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":43590.937311215006},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":43590.937311215006},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":43590.937311215006},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":43590.937311215006},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":43590.937311215006},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":43590.937311215006},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":43590.937311215006},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":43590.937311215006},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":-1110578.198315273},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":-1110578.198315273},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":-1110578.198315273},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":-1110578.198315273},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":-1110578.198315273}]
[null,{"$f":"'Catchment Demand - Water Supply'!B11","v":"MAREEBA"},{"$f":"'Catchment Demand - Water Supply'!C11","v":"MAREEBA"},{"$f":"VLOOKUP(C13,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":2894.4608367252554},0,{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":202612.25857076788},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":202612.25857076788},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":202612.25857076788},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":202612.25857076788},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":202612.25857076788},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":234451.32777474567},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":234451.32777474567},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":234451.32777474567},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":234451.32777474567},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":234451.32777474567},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":233872.43560740064},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":233872.43560740064},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":233872.43560740064},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":233872.43560740064},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":233872.43560740064},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":-6003690.6675355239},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":-6003690.6675355239},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":-6003690.6675355239},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":-6003690.6675355239},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":-6003690.6675355239}]
[null,{"$f":"'Catchment Demand - Water Supply'!B12","v":0},{"$f":"'Catchment Demand - Water Supply'!C12","v":0},{"$f":"VLOOKUP(C14,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)*$D14","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)*$D14","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)*$D14","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)*$D14","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/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'!$F12-'Catchment Demand - Water Supply'!$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":0},{"$f":"'Catchment Demand - Water Supply'!C13","v":0},{"$f":"VLOOKUP(C15,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B14","v":0},{"$f":"'Catchment Demand - Water Supply'!C14","v":0},{"$f":"VLOOKUP(C16,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)*$D16","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)*$D16","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)*$D16","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)*$D16","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/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'!$F14-'Catchment Demand - Water Supply'!$E14)/5)*$D16","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B15","v":0},{"$f":"'Catchment Demand - Water Supply'!C15","v":0},{"$f":"VLOOKUP(C17,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)*$D17","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)*$D17","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)*$D17","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)*$D17","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)*$D17","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)*$D17","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)*$D17","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)*$D17","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)*$D17","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)*$D17","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)*$D17","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)*$D17","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)*$D17","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)*$D17","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)*$D17","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)*$D17","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)*$D17","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)*$D17","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)*$D17","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)*$D17","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B16","v":0},{"$f":"'Catchment Demand - Water Supply'!C16","v":0},{"$f":"VLOOKUP(C18,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)*$D18","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)*$D18","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)*$D18","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)*$D18","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/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'!$F16-'Catchment Demand - Water Supply'!$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":0},{"$f":"'Catchment Demand - Water Supply'!C17","v":0},{"$f":"VLOOKUP(C19,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)*$D19","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)*$D19","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)*$D19","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)*$D19","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/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'!$F17-'Catchment Demand - Water Supply'!$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":0},{"$f":"'Catchment Demand - Water Supply'!C18","v":0},{"$f":"VLOOKUP(C20,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)*$D20","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)*$D20","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)*$D20","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)*$D20","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)*$D20","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)*$D20","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)*$D20","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)*$D20","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)*$D20","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)*$D20","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)*$D20","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)*$D20","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)*$D20","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)*$D20","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/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)*$D20","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H18-'Catchment Demand - Water Supply'!$G18)/5)*$D20","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B19","v":0},{"$f":"'Catchment Demand - Water Supply'!C19","v":0},{"$f":"VLOOKUP(C21,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)*$D21","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)*$D21","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)*$D21","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)*$D21","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)*$D21","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)*$D21","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)*$D21","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)*$D21","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)*$D21","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)*$D21","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)*$D21","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)*$D21","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)*$D21","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)*$D21","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)*$D21","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)*$D21","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)*$D21","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)*$D21","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)*$D21","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)*$D21","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B20","v":0},{"$f":"'Catchment Demand - Water Supply'!C20","v":0},{"$f":"VLOOKUP(C22,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$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":0},{"$f":"'Catchment Demand - Water Supply'!C21","v":0},{"$f":"VLOOKUP(C23,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)*$D23","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)*$D23","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)*$D23","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)*$D23","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)*$D23","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)*$D23","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)*$D23","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)*$D23","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)*$D23","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)*$D23","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)*$D23","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)*$D23","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)*$D23","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)*$D23","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)*$D23","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)*$D23","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)*$D23","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)*$D23","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)*$D23","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)*$D23","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B22","v":0},{"$f":"'Catchment Demand - Water Supply'!C22","v":0},{"$f":"VLOOKUP(C24,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)*$D24","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)*$D24","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)*$D24","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)*$D24","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)*$D24","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)*$D24","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)*$D24","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)*$D24","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)*$D24","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)*$D24","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)*$D24","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)*$D24","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)*$D24","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)*$D24","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)*$D24","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)*$D24","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)*$D24","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)*$D24","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)*$D24","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)*$D24","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B23","v":0},{"$f":"'Catchment Demand - Water Supply'!C23","v":0},{"$f":"VLOOKUP(C25,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)*$D25","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)*$D25","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)*$D25","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)*$D25","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/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'!$F23-'Catchment Demand - Water Supply'!$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":0},{"$f":"'Catchment Demand - Water Supply'!C24","v":0},{"$f":"VLOOKUP(C26,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)*$D26","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)*$D26","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)*$D26","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)*$D26","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/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'!$F24-'Catchment Demand - Water Supply'!$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":0},{"$f":"'Catchment Demand - Water Supply'!C25","v":0},{"$f":"VLOOKUP(C27,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)*$D27","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)*$D27","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)*$D27","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)*$D27","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)*$D27","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)*$D27","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)*$D27","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)*$D27","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)*$D27","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)*$D27","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)*$D27","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)*$D27","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)*$D27","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)*$D27","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)*$D27","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)*$D27","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)*$D27","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)*$D27","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)*$D27","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)*$D27","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B26","v":0},{"$f":"'Catchment Demand - Water Supply'!C26","v":0},{"$f":"VLOOKUP(C28,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)*$D28","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)*$D28","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)*$D28","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)*$D28","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/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'!$F26-'Catchment Demand - Water Supply'!$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":0},{"$f":"'Catchment Demand - Water Supply'!C27","v":0},{"$f":"VLOOKUP(C29,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$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":0},{"$f":"'Catchment Demand - Water Supply'!C28","v":0},{"$f":"VLOOKUP(C30,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)*$D30","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)*$D30","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)*$D30","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)*$D30","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/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'!$F28-'Catchment Demand - Water Supply'!$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":0},{"$f":"'Catchment Demand - Water Supply'!C29","v":0},{"$f":"VLOOKUP(C31,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$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":0},{"$f":"'Catchment Demand - Water Supply'!C30","v":0},{"$f":"VLOOKUP(C32,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)*$D32","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)*$D32","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)*$D32","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)*$D32","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/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'!$F30-'Catchment Demand - Water Supply'!$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":0},{"$f":"'Catchment Demand - Water Supply'!C31","v":0},{"$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":0},{"$f":"'Catchment Demand - Water Supply'!C32","v":0},{"$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":0},{"$f":"'Catchment Demand - Water Supply'!C33","v":0},{"$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":0},{"$f":"'Catchment Demand - Water Supply'!C34","v":0},{"$f":"VLOOKUP(C36,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$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)*$D36","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)*$D36","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)*$D36","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)*$D36","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)*$D36","v":0}]
[null,{"$f":"'Catchment Demand - Water Supply'!B35","v":0},{"$f":"'Catchment Demand - Water Supply'!C35","v":0},{"$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":0},{"$f":"'Catchment Demand - Water Supply'!C36","v":0},{"$f":"VLOOKUP(C38,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":0},0,{"$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":0},{"$f":"'Catchment Demand - Water Supply'!C37","v":0},{"$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},{"$f":"SUM(F10:F39)","v":243253.86455891348},243253.86455891348,243253.86455891348,243253.86455891348,243253.86455891348,281588.22511960304,281588.22511960304,281588.22511960304,281588.22511960304,281588.22511960304,281037.19348830823,281037.19348830823,281037.19348830823,281037.19348830823,281037.19348830823,-7210230.1474749437,-7210230.1474749437,-7210230.1474749437,-7210230.1474749437,-7210230.1474749437]
[]
[]
[]
[]
[null,"Calculation 2 - Raw Growth Figures"]
[]
[null,"Catchment No","Catchment Name",null,{"$f":"YEAR","v":2016},{"$f":"E47 +1","v":2017},{"$f":"F47 +1","v":2018},{"$f":"G47 +1","v":2019},{"$f":"H47 +1","v":2020},{"$f":"I47 +1","v":2021},{"$f":"J47 +1","v":2022},{"$f":"K47 +1","v":2023},{"$f":"L47 +1","v":2024},{"$f":"M47 +1","v":2025},{"$f":"N47 +1","v":2026},{"$f":"O47 +1","v":2027},{"$f":"P47 +1","v":2028},{"$f":"Q47 +1","v":2029},{"$f":"R47 +1","v":2030},{"$f":"S47 +1","v":2031},{"$f":"T47 +1","v":2032},{"$f":"U47 +1","v":2033},{"$f":"V47 +1","v":2034},{"$f":"W47 +1","v":2035},{"$f":"X47 +1","v":2036},"Checksum"]
[null,{"$f":"'Catchment Demand - Water Supply'!B8","v":"CHILLAGOE"},{"$f":"'Catchment Demand - Water Supply'!C8","v":"CHILLAGOE"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":1.6},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":1.6},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":1.6},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":1.6},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":1.6},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":1.6},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":1.6},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":1.6},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":1.6},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":1.6},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":1.6},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":1.6},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":1.6},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":1.6},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":1.6},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":-43.4},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":-43.4},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":-43.4},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":-43.4},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":-43.4},{"$f":"IF(ABS(SUM(E48:Y48)-('Catchment Demand - Water Supply'!H8-'Catchment Demand - Water Supply'!D8)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B9","v":"DIMBULAH"},{"$f":"'Catchment Demand - Water Supply'!C9","v":"DIMBULAH"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":2.8},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":2.8},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":2.8},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":2.8},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":2.8},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":3.2},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":3.2},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":3.2},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":3.2},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":3.2},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":3.4},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":3.4},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":3.4},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":3.4},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":3.4},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":-85.2},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":-85.2},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":-85.2},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":-85.2},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":-85.2},{"$f":"IF(ABS(SUM(E49:Y49)-('Catchment Demand - Water Supply'!H9-'Catchment Demand - Water Supply'!D9)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B10","v":"KURANDA"},{"$f":"'Catchment Demand - Water Supply'!C10","v":"KURANDA"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":15},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":15},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":15},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":15},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":15},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":17.600000000000001},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":17.600000000000001},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":17.600000000000001},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":17.600000000000001},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":17.600000000000001},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":17.600000000000001},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":17.600000000000001},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":17.600000000000001},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":17.600000000000001},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":17.600000000000001},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":-448.4},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":-448.4},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":-448.4},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":-448.4},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":-448.4},{"$f":"IF(ABS(SUM(E50:Y50)-('Catchment Demand - Water Supply'!H10-'Catchment Demand - Water Supply'!D10)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B11","v":"MAREEBA"},{"$f":"'Catchment Demand - Water Supply'!C11","v":"MAREEBA"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":70},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":70},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":70},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":70},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":70},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":81},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":81},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":81},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":81},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":81},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":80.8},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":80.8},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":80.8},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":80.8},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":80.8},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":-2074.1999999999998},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":-2074.1999999999998},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":-2074.1999999999998},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":-2074.1999999999998},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":-2074.1999999999998},{"$f":"IF(ABS(SUM(E51:Y51)-('Catchment Demand - Water Supply'!H11-'Catchment Demand - Water Supply'!D11)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B12","v":0},{"$f":"'Catchment Demand - Water Supply'!C12","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":0},{"$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'!$F12-'Catchment Demand - Water Supply'!$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":0},{"$f":"'Catchment Demand - Water Supply'!C13","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":0},{"$f":"IF(ABS(SUM(E53:Y53)-('Catchment Demand - Water Supply'!H13-'Catchment Demand - Water Supply'!D13)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B14","v":0},{"$f":"'Catchment Demand - Water Supply'!C14","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":0},{"$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'!$F14-'Catchment Demand - Water Supply'!$E14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":0},{"$f":"IF(ABS(SUM(E54:Y54)-('Catchment Demand - Water Supply'!H14-'Catchment Demand - Water Supply'!D14)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B15","v":0},{"$f":"'Catchment Demand - Water Supply'!C15","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E15-'Catchment Demand - Water Supply'!$D15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F15-'Catchment Demand - Water Supply'!$E15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G15-'Catchment Demand - Water Supply'!$F15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H15-'Catchment Demand - Water Supply'!$G15)/5)","v":0},{"$f":"IF(ABS(SUM(E55:Y55)-('Catchment Demand - Water Supply'!H15-'Catchment Demand - Water Supply'!D15)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B16","v":0},{"$f":"'Catchment Demand - Water Supply'!C16","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E16-'Catchment Demand - Water Supply'!$D16)/5)","v":0},{"$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'!$F16-'Catchment Demand - Water Supply'!$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":0},{"$f":"'Catchment Demand - Water Supply'!C17","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E17-'Catchment Demand - Water Supply'!$D17)/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},{"$f":"(('Catchment Demand - Water Supply'!$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,{"$f":"'Catchment Demand - Water Supply'!B18","v":0},{"$f":"'Catchment Demand - Water Supply'!C18","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E18-'Catchment Demand - Water Supply'!$D18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F18-'Catchment Demand - Water Supply'!$E18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G18-'Catchment Demand - Water Supply'!$F18)/5)","v":0},{"$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":"(('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":0},{"$f":"'Catchment Demand - Water Supply'!C19","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E19-'Catchment Demand - Water Supply'!$D19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F19-'Catchment Demand - Water Supply'!$E19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G19-'Catchment Demand - Water Supply'!$F19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H19-'Catchment Demand - Water Supply'!$G19)/5)","v":0},{"$f":"IF(ABS(SUM(E59:Y59)-('Catchment Demand - Water Supply'!H19-'Catchment Demand - Water Supply'!D19)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B20","v":0},{"$f":"'Catchment Demand - Water Supply'!C20","v":0},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":0},{"$f":"'Catchment Demand - Water Supply'!C21","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E21-'Catchment Demand - Water Supply'!$D21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F21-'Catchment Demand - Water Supply'!$E21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G21-'Catchment Demand - Water Supply'!$F21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H21-'Catchment Demand - Water Supply'!$G21)/5)","v":0},{"$f":"IF(ABS(SUM(E61:Y61)-('Catchment Demand - Water Supply'!H21-'Catchment Demand - Water Supply'!D21)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B22","v":0},{"$f":"'Catchment Demand - Water Supply'!C22","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E22-'Catchment Demand - Water Supply'!$D22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F22-'Catchment Demand - Water Supply'!$E22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G22-'Catchment Demand - Water Supply'!$F22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H22-'Catchment Demand - Water Supply'!$G22)/5)","v":0},{"$f":"IF(ABS(SUM(E62:Y62)-('Catchment Demand - Water Supply'!H22-'Catchment Demand - Water Supply'!D22)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B23","v":0},{"$f":"'Catchment Demand - Water Supply'!C23","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E23-'Catchment Demand - Water Supply'!$D23)/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},{"$f":"(('Catchment Demand - Water Supply'!$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,{"$f":"'Catchment Demand - Water Supply'!B24","v":0},{"$f":"'Catchment Demand - Water Supply'!C24","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E24-'Catchment Demand - Water Supply'!$D24)/5)","v":0},{"$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'!$F24-'Catchment Demand - Water Supply'!$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":0},{"$f":"'Catchment Demand - Water Supply'!C25","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E25-'Catchment Demand - Water Supply'!$D25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F25-'Catchment Demand - Water Supply'!$E25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G25-'Catchment Demand - Water Supply'!$F25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H25-'Catchment Demand - Water Supply'!$G25)/5)","v":0},{"$f":"IF(ABS(SUM(E65:Y65)-('Catchment Demand - Water Supply'!H25-'Catchment Demand - Water Supply'!D25)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B26","v":0},{"$f":"'Catchment Demand - Water Supply'!C26","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E26-'Catchment Demand - Water Supply'!$D26)/5)","v":0},{"$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'!$F26-'Catchment Demand - Water Supply'!$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":0},{"$f":"'Catchment Demand - Water Supply'!C27","v":0},null,0,{"$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,{"$f":"'Catchment Demand - Water Supply'!B28","v":0},{"$f":"'Catchment Demand - Water Supply'!C28","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E28-'Catchment Demand - Water Supply'!$D28)/5)","v":0},{"$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'!$F28-'Catchment Demand - Water Supply'!$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":0},{"$f":"'Catchment Demand - Water Supply'!C29","v":0},null,0,{"$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,{"$f":"'Catchment Demand - Water Supply'!B30","v":0},{"$f":"'Catchment Demand - Water Supply'!C30","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E30-'Catchment Demand - Water Supply'!$D30)/5)","v":0},{"$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'!$F30-'Catchment Demand - Water Supply'!$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":0},{"$f":"'Catchment Demand - Water Supply'!C31","v":0},null,0,{"$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,{"$f":"'Catchment Demand - Water Supply'!B32","v":0},{"$f":"'Catchment Demand - Water Supply'!C32","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E32-'Catchment Demand - Water Supply'!$D32)/5)","v":0},{"$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'!$F32-'Catchment Demand - Water Supply'!$E32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G32-'Catchment Demand - Water Supply'!$F32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H32-'Catchment Demand - Water Supply'!$G32)/5)","v":0},{"$f":"IF(ABS(SUM(E72:Y72)-('Catchment Demand - Water Supply'!H32-'Catchment Demand - Water Supply'!D32)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B33","v":0},{"$f":"'Catchment Demand - Water Supply'!C33","v":0},null,0,{"$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,{"$f":"'Catchment Demand - Water Supply'!B34","v":0},{"$f":"'Catchment Demand - Water Supply'!C34","v":0},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},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H34-'Catchment Demand - Water Supply'!$G34)/5)","v":0},{"$f":"IF(ABS(SUM(E74:Y74)-('Catchment Demand - Water Supply'!H34-'Catchment Demand - Water Supply'!D34)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B35","v":0},{"$f":"'Catchment Demand - Water Supply'!C35","v":0},null,0,{"$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,{"$f":"'Catchment Demand - Water Supply'!B36","v":0},{"$f":"'Catchment Demand - Water Supply'!C36","v":0},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":0},{"$f":"'Catchment Demand - Water Supply'!C37","v":0},null,0,{"$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":89.4},{"$f":"SUM(G48:G77)","v":89.4},{"$f":"SUM(H48:H77)","v":89.4},{"$f":"SUM(I48:I77)","v":89.4},{"$f":"SUM(J48:J77)","v":89.4},{"$f":"SUM(K48:K77)","v":103.4},{"$f":"SUM(L48:L77)","v":103.4},{"$f":"SUM(M48:M77)","v":103.4},{"$f":"SUM(N48:N77)","v":103.4},{"$f":"SUM(O48:O77)","v":103.4},{"$f":"SUM(P48:P77)","v":103.4},{"$f":"SUM(Q48:Q77)","v":103.4},{"$f":"SUM(R48:R77)","v":103.4},{"$f":"SUM(S48:S77)","v":103.4},{"$f":"SUM(T48:T77)","v":103.4},{"$f":"SUM(U48:U77)","v":-2651.2},{"$f":"SUM(V48:V77)","v":-2651.2},{"$f":"SUM(W48:W77)","v":-2651.2},{"$f":"SUM(X48:X77)","v":-2651.2},{"$f":"SUM(Y48:Y77)","v":-2651.2}]

{"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,{"$f":"'Unit Rates - Water'!C7","v":"Water Asset Type 1"}]
[null,null,null,null,{"$f":"'Unit Rates - Water'!F7","v":"Water Asset Type 2"}]
[]
[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":"Sheet1","index":33,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}