{"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":4,"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":21,"n_cols":18,"rows_kept":21,"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,"Goondiwindi Regional Council"]
[null,null,"Refer to the accompanying User Manual for detailed instructions on how to use the Spreadsheet"]
[]
[]
[null,"Version No",null,1,null,"Date",{"$f":"TODAY()","v":"2018-05-30"},null,null,"Author ","KG",null,null,null,null,null," "]
[]
[null,"Comments",null,"GRC_LGIP_V1 "]
[]
[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"]

{"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,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
["Return to Navigation Pane"]
[null,"General Input Sheet"]
[]
[null,"General Inputs",null,null,"Reference",null,"Value",null,"Comments"]
[]
[null,null,"Base Year",null,"YEAR",null,2016]
[null,null,null,null,null,null,{"$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,"DCF Mtdology used to recognise inherent uncertainty in long term financial projections"]
[]
[null,"General Financial Inputs"]
[]
[null,"Discount Rate (WACC):"]
[null,null,"Average 10 Year Bond Rate",null,"TenYr",null,2.75E-2,null,"Currently 10yr Bond Rate = 2.75%; (15 year bond rate = 3.02%). Adopt 2.75%"]
[]
[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,{"$f":"G19+G21","v":6.25E-2}]
[]
[null,"Option 2","Capital Structure (% Debt)",null,"Capstr"]
[null,null,"Market Risk Premium",null,"Risk",null,0.06]
[null,null,"Asset Beta",null,"AssetBeta"]
[null,null,"Cost of Debt",null,"Debt"]
[]
[null,null,"WACC:",null,"WACC2",null,{"$f":"(G25*G28)+(G19+(G27*G26)*(1-G25))","v":2.75E-2}]
[]
[null,null,"WACC Option to be applied in the calculation?",null,"WACC1",null,{"$f":"IF(G14=\"No\",0,IF(E32=\"WACC1\",WACC1,IF(E32=\"WACC2\",WACC2,\"Error\")))","v":6.25E-2},null,"More Appropriate for DSC as (Small-Medium Council)"]
[]
[null,"Escalation Rates"]
[null,null,"Capital Escalation - Future Cap X",null,"PPI",null,3.8399999999999997E-2,null,"ten (10) yr. average Roads and Bridges Index (ABS 6427, Table 17, Index 3101)"]
[]
[null,null,"Capital Indexation Rates - Historical (June Qtr.)"]
[null,null,null,null,{"$f":"YEAR","v":2016},null,100.3,null,"Roads and Bridges Index (ABS 6427, Table 17, Index 3101)"]
[null,null,null,null,{"$f":"E38-1","v":2015},null,96.6]
[null,null,null,null,{"$f":"E39-1","v":2014},null,95.2]
[null,null,null,null,2013,null,91.8]
[null,null,null,null,2012,null,83.2]
[null,null,null,null,2011,null,80.099999999999994]
[null,null,null,null,2010,null,73.3]
[]
[null,null,"Land Escalation",null,"LandInd",null,2.7181818180000001E-2,null,"ten (10) yr. average Consumer Price Index (ABS 640101, Series A2325817T, Series ID A2325820F : June Qtr - from base year)"]
[]
[null,null,"Charges Escalation Rate",null,"Chargeind",null,0.03]
[null,null,null,null,null,null,{"$f":"Chargeind","v":0.03}]
[]
[null,null,null,null,null,null,{"$f":"Chargeind","v":0.03}]

{"sheet":"Unit Rates","index":2,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":false,"merged":[[3,1,3,3],[1,1,1,3]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional 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":false,"merged":[[1,1,1,3],[3,1,3,3]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional 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":false,"merged":[[1,1,1,3],[3,1,3,3]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional 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":60,"n_cols":116,"rows_kept":60,"cut":false,"hidden":false,"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,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Water Supply"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,null,"Location"]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,null,"Asset Attributes",null,null,"Baseline Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Goondiwindi"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Texas"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"Inglewood"},{"$f":"'Catchment Demand - Water Supply'!$C11","v":"Yelarbon"},{"$f":"'Catchment Demand - Water Supply'!$C12","v":"Talwood"},{"$f":"'Catchment Demand - Water Supply'!$C13","v":"Toobeah"},{"$f":"'Catchment Demand - Water Supply'!$C14","v":"Bungunya"},{"$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'!$C8","v":"Goondiwindi"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Texas"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"Inglewood"},{"$f":"'Catchment Demand - Water Supply'!$C11","v":"Yelarbon"},{"$f":"'Catchment Demand - Water Supply'!$C12","v":"Talwood"},{"$f":"'Catchment Demand - Water Supply'!$C13","v":"Toobeah"},{"$f":"'Catchment Demand - Water Supply'!$C14","v":"Bungunya"},{"$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'!$C8","v":"Goondiwindi"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Texas"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"Inglewood"},{"$f":"'Catchment Demand - Water Supply'!$C11","v":"Yelarbon"},{"$f":"'Catchment Demand - Water Supply'!$C12","v":"Talwood"},{"$f":"'Catchment Demand - Water Supply'!$C13","v":"Toobeah"},{"$f":"'Catchment Demand - Water Supply'!$C14","v":"Bungunya"},{"$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":5592},{"$f":"IFERROR(VLOOKUP(X11,watercatch,5,FALSE),\"\")","v":699},{"$f":"IFERROR(VLOOKUP(Y11,watercatch,5,FALSE),\"\")","v":726},{"$f":"IFERROR(VLOOKUP(Z11,watercatch,5,FALSE),\"\")","v":238},{"$f":"IFERROR(VLOOKUP(AA11,watercatch,5,FALSE),\"\")","v":75},{"$f":"IFERROR(VLOOKUP(AB11,watercatch,6,FALSE),\"\")","v":0},0,"","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"W14","v":5592},{"$f":"X14","v":699},726,238,75,{"$f":"VLOOKUP(BG11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":0},{"$f":"VLOOKUP(BH11,'Catchment Demand - Water Supply'!$C$8:$H$37,6,FALSE)","v":0},{"$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,{"$f":"SUM(CH15:CH25)","v":4381510.2443004008},457631.1048344546,326685.23442465207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Goondiwindi",null,"Trunk mains",null,null,null,null,null,{"$f":"IF(H15=TYPE1,VLOOKUP(J15,WaterUnitrates1,2,FALSE),IF(H15=TYPE2,VLOOKUP(J15,Unitrates2,2,FALSE),0))","v":0},4381510.2443004008,null,{"$f":"IF(M15=\"\",1,VLOOKUP(M15,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L15*N15","v":4381510.2443004008},null,null,{"$f":"IF(P15=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P15,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P15,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R15=\"\",0,R15*10000*Q15)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T15,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O15+S15)*U15,0)","v":4381510.2443004008},"y",null,null,null,null,null,null,null,null,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$14,\"\"))","v":5592},{"$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$14,\"\"))","v":""},{"$f":"IF(Z15=\"y\",BE$14,IF(AND(Z15>0,Z15<=1),Z15*BE$14,\"\"))","v":""},{"$f":"IF(AA15=\"y\",BF$14,IF(AND(AA15>0,AA15<=1),AA15*BF$14,\"\"))","v":""},{"$f":"IF(AB15=\"y\",BG$14,IF(AND(AB15>0,AB15<=1),AB15*BG$14,\"\"))","v":""},{"$f":"IF(AC15=\"y\",BH$14,IF(AND(AC15>0,AC15<=1),AC15*BH$14,\"\"))","v":""},{"$f":"IF(AD15=\"y\",BI$14,IF(AND(AD15>0,AD15<=1),AD15*BI$14,\"\"))","v":""},{"$f":"IF(AE15=\"y\",BJ$14,IF(AND(AE15>0,AE15<=1),AE15*BJ$14,\"\"))","v":""},{"$f":"IF(AF15=\"y\",BK$14,IF(AND(AF15>0,AF15<=1),AF15*BK$14,\"\"))","v":""},{"$f":"IF(AG15=\"y\",BL$14,IF(AND(AG15>0,AG15<=1),AG15*BL$14,\"\"))","v":""},{"$f":"IF(AH15=\"y\",BM$14,IF(AND(AH15>0,AH15<=1),AH15*BM$14,\"\"))","v":""},{"$f":"IF(AI15=\"y\",BN$14,IF(AND(AI15>0,AI15<=1),AI15*BN$14,\"\"))","v":""},{"$f":"IF(AJ15=\"y\",BO$14,IF(AND(AJ15>0,AJ15<=1),AJ15*BO$14,\"\"))","v":""},{"$f":"IF(AK15=\"y\",BP$14,IF(AND(AK15>0,AK15<=1),AK15*BP$14,\"\"))","v":""},{"$f":"IF(AL15=\"y\",BQ$14,IF(AND(AL15>0,AL15<=1),AL15*BQ$14,\"\"))","v":""},{"$f":"IF(AM15=\"y\",BR$14,IF(AND(AM15>0,AM15<=1),AM15*BR$14,\"\"))","v":""},{"$f":"IF(AN15=\"y\",BS$14,IF(AND(AN15>0,AN15<=1),AN15*BS$14,\"\"))","v":""},{"$f":"IF(AO15=\"y\",BT$14,IF(AND(AO15>0,AO15<=1),AO15*BT$14,\"\"))","v":""},{"$f":"IF(AP15=\"y\",BU$14,IF(AND(AP15>0,AP15<=1),AP15*BU$14,\"\"))","v":""},{"$f":"IF(AQ15=\"y\",BV$14,IF(AND(AQ15>0,AQ15<=1),AQ15*BV$14,\"\"))","v":""},{"$f":"IF(AR15=\"y\",BW$14,IF(AND(AR15>0,AR15<=1),AR15*BW$14,\"\"))","v":""},{"$f":"IF(AS15=\"y\",BX$14,IF(AND(AS15>0,AS15<=1),AS15*BX$14,\"\"))","v":""},{"$f":"IF(AT15=\"y\",BY$14,IF(AND(AT15>0,AT15<=1),AT15*BY$14,\"\"))","v":""},{"$f":"IF(AU15=\"y\",BZ$14,IF(AND(AU15>0,AU15<=1),AU15*BZ$14,\"\"))","v":""},{"$f":"IF(AV15=\"y\",CA$14,IF(AND(AV15>0,AV15<=1),AV15*CA$14,\"\"))","v":""},{"$f":"IF(AW15=\"y\",CB$14,IF(AND(AW15>0,AW15<=1),AW15*CB$14,\"\"))","v":""},{"$f":"IF(AX15=\"y\",CC$14,IF(AND(AX15>0,AX15<=1),AX15*CC$14,\"\"))","v":""},{"$f":"IF(AY15=\"y\",CD$14,IF(AND(AY15>0,AY15<=1),AY15*CD$14,\"\"))","v":""},{"$f":"IF(AZ15=\"y\",CE$14,IF(AND(AZ15>0,AZ15<=1),AZ15*CE$14,\"\"))","v":""},{"$f":"SUM(BB15:CE15)","v":5592},null,{"$f":"IF(BB15=\"\",\"\",(BB15/$CF15)*$V15)","v":4381510.2443004008},"","","","","",{"$f":"IF(BH15=\"\",\"\",(BH15/$CF15)*$V15)","v":""},"","","","","","","","",{"$f":"IF(BQ15=\"\",\"\",(BQ15/$CF15)*$V15)","v":""},"","","","","","","","","",{"$f":"IF(CA15=\"\",\"\",(CA15/$CF15)*$V15)","v":""},"","","","",{"$f":"IF(SUM(CH15:DK15)=V15,\"\",\"ERROR\")","v":""}]
[null,null,"Inglewood",null,"Trunk mains",null,null,null,null,null,0,326685.23442465207,null,{"$f":"IF(M16=\"\",1,VLOOKUP(M16,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},326685.23442465207,null,null,{"$f":"IF(P16=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P16,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P16,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},326685.23442465207,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",326685.23442465207,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Texas",null,"Trunk mains",null,null,null,null,null,0,457631.1048344546,null,{"$f":"IF(M17=\"\",1,VLOOKUP(M17,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},457631.1048344546,null,null,{"$f":"IF(P17=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P17,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P17,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},457631.1048344546,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",457631.1048344546,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"K18*I18","v":0},null,{"$f":"IF(M18=\"\",1,VLOOKUP(M18,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P18=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P18,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P18,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M19=\"\",1,VLOOKUP(M19,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P19=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P19,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P19,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M20=\"\",1,VLOOKUP(M20,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P20=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P20,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P20,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M21=\"\",1,VLOOKUP(M21,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P21=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P21,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P21,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M22=\"\",1,VLOOKUP(M22,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P22=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P22,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P22,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H23=TYPE1,VLOOKUP(J23,WaterUnitrates1,2,FALSE),IF(H23=TYPE2,VLOOKUP(J23,Unitrates2,2,FALSE),0))","v":0},0,null,{"$f":"IF(M23=\"\",1,VLOOKUP(M23,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P23=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P23,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P23,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"K24*I24","v":0},null,{"$f":"IF(M24=\"\",1,VLOOKUP(M24,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L24*N24","v":0},null,null,{"$f":"IF(P24=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P24,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P24,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R24=\"\",0,R24*10000*Q24)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O24+S24)*U24,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,0,null,{"$f":"IF(M25=\"\",1,VLOOKUP(M25,'Unit Rates - Water'!$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$8=\"Location\",VLOOKUP(P25,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B18,IF($E$8=\"Landuse\",'Unit Rates - Land'!G18,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B19,IF($E$8=\"Landuse\",'Unit Rates - Land'!G19,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B20,IF($E$8=\"Landuse\",'Unit Rates - Land'!G20,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B21,IF($E$8=\"Landuse\",'Unit Rates - Land'!G21,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B22,IF($E$8=\"Landuse\",'Unit Rates - Land'!G22,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B23,IF($E$8=\"Landuse\",'Unit Rates - Land'!G23,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B24,IF($E$8=\"Landuse\",'Unit Rates - Land'!G24,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B25,IF($E$8=\"Landuse\",'Unit Rates - Land'!G25,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B26,IF($E$8=\"Landuse\",'Unit Rates - Land'!G26,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B27,IF($E$8=\"Landuse\",'Unit Rates - Land'!G27,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B28,IF($E$8=\"Landuse\",'Unit Rates - Land'!G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B29,IF($E$8=\"Landuse\",'Unit Rates - Land'!G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B30,IF($E$8=\"Landuse\",'Unit Rates - Land'!G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B31,IF($E$8=\"Landuse\",'Unit Rates - Land'!G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B32,IF($E$8=\"Landuse\",'Unit Rates - Land'!G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B33,IF($E$8=\"Landuse\",'Unit Rates - Land'!G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B34,IF($E$8=\"Landuse\",'Unit Rates - Land'!G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B35,IF($E$8=\"Landuse\",'Unit Rates - Land'!G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B36,IF($E$8=\"Landuse\",'Unit Rates - Land'!G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B37,IF($E$8=\"Landuse\",'Unit Rates - Land'!G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B38,IF($E$8=\"Landuse\",'Unit Rates - Land'!G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B39,IF($E$8=\"Landuse\",'Unit Rates - Land'!G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B40,IF($E$8=\"Landuse\",'Unit Rates - Land'!G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B41,IF($E$8=\"Landuse\",'Unit Rates - Land'!G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B42,IF($E$8=\"Landuse\",'Unit Rates - Land'!G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!B43,IF($E$8=\"Landuse\",'Unit Rates - Land'!G43,\"\"\"Error\"))","v":0}]

{"sheet":"Existing Trunk Assets - Sewer","index":6,"n_rows":435,"n_cols":117,"rows_kept":435,"cut":false,"hidden":false,"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,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Wastewater"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,null,"Location"]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,null,"Asset Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand- Sewer'!C8","v":"Goondiwindi"},{"$f":"'Catchment Demand- Sewer'!$C9","v":"Texas"},{"$f":"'Catchment Demand- Sewer'!$C10","v":"Inglewood"},{"$f":"'Catchment Demand- Sewer'!$C11","v":"Yelarbon"},{"$f":"'Catchment Demand- Sewer'!$C12","v":"Talwood"},{"$f":"'Catchment Demand- Sewer'!$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,{"$f":"X11","v":"Goondiwindi"},{"$f":"Y11","v":"Texas"},"Inglewood","Yelarbon","Talwood",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"BC11","v":"Goondiwindi"},{"$f":"BD11","v":"Texas"},"Inglewood","Yelarbon","Talwood",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"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",{"$f":"IFERROR(VLOOKUP(X11,Sewcatch,5,FALSE),\"\")","v":5592},{"$f":"IFERROR(VLOOKUP(Y11,Sewcatch,5,FALSE),\"\")","v":699},{"$f":"IFERROR(VLOOKUP(Z11,Sewcatch,5,FALSE),\"\")","v":726},{"$f":"IFERROR(VLOOKUP(AA11,Sewcatch,5,FALSE),\"\")","v":238},{"$f":"IFERROR(VLOOKUP(AB11,Sewcatch,5,FALSE),\"\")","v":75},{"$f":"IFERROR(VLOOKUP(AC11,Sewcatch,6,FALSE),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"X14","v":5592},{"$f":"Y14","v":699},726,238,75,"","","","","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CI15:CI400)","v":6402365.6860396573},970335.56540769571,2222915.5462144823,843862.61864312668,75750.097456956544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Goondiwindi",null,"Sewer mains",null,null,null,null,null,null,{"$f":"IF(H15=SewerTYPE1,VLOOKUP(J15,SewerUnitrates1,2,FALSE),IF(H15=SEWERTYPE2,VLOOKUP((J15&\"_\"&K15),Sewerrates2,2,FALSE),0))","v":{"$error":"#N/A"}},6402365.6860396573,null,{"$f":"IF(N15=\"\",1,VLOOKUP(N15,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(M15=\"\",\"\",M15*O15)","v":6402365.6860396573},null,null,{"$f":"IF(Q15=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q15,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q15,Landcost2,2,FALSE),\"Error\")))","v":0},{"$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":6402365.6860396573},"y",null,null,null,null,null,null,null,null,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$14,\"\"))","v":5592},{"$f":"IF(Y15=\"y\",BD$14,IF(AND(Y15>0,Y15<=1),Y15*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC15:CF15)","v":5592},null,{"$f":"IF(BC15=\"\",\"\",(BC15/$CG15)*$W15)","v":6402365.6860396573},"","","","","","","","","","","","","","","",{"$f":"IF(BS15=\"\",\"\",(BS15/$CG15)*$W15)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CI15:DL15)=W15,\"\",\"ERROR\")","v":""}]
[null,null,"Inglewood",null,"Sewer mains",null,null,null,null,null,null,{"$error":"#N/A"},2222915.5462144823,null,1,2222915.5462144823,null,null,{"$f":"IF(Q16=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q16,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q16,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2222915.5462144823,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC16:CF16)","v":726},null,"","",2222915.5462144823,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI16:DL16)=W16,\"\",\"ERROR\")","v":""}]
[null,null,"Talwood",null,"Sewer mains",null,null,null,null,null,null,{"$error":"#N/A"},75750.097456956544,null,1,75750.097456956544,null,null,{"$f":"IF(Q17=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q17,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q17,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},75750.097456956544,null,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",75,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC17:CF17)","v":75},null,"","","","",75750.097456956544,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI17:DL17)=W17,\"\",\"ERROR\")","v":""}]
[null,null,"Texas",null,"Sewer mains",null,null,null,null,null,null,{"$error":"#N/A"},970335.56540769571,null,1,970335.56540769571,null,null,{"$f":"IF(Q18=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q18,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q18,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},970335.56540769571,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",970335.56540769571,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Yelarbon",null,"Sewer mains",null,null,null,null,null,null,{"$error":"#N/A"},843862.61864312668,null,1,843862.61864312668,null,null,{"$f":"IF(Q19=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q19,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q19,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},843862.61864312668,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",238,"","","","","","","","","","","","","","","","","","","","","","","","","","",238,null,"","","",843862.61864312668,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q20=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q20,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q20,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q21=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q21,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q21,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q22=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q22,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q22,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV22=\"y\",CA$14,IF(AND(AV22>0,AV22<=1),AV22*CA$14,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q23=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q23,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q23,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AN23=\"y\",BS$14,IF(AND(AN23>0,AN23<=1),AN23*BS$14,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q24=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q24,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q24,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q25=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q25,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q25,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q26=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q26,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q26,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q27=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q27,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q27,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q28=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q28,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q28,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q29=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q29,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q29,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BR29=\"\",\"\",(BR29/$CG29)*$W29)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q30=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q30,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q30,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BC30=\"\",\"\",(BC30/$CG30)*$W30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q31=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q31,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q31,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X31=\"y\",BC$14,IF(AND(X31>0,X31<=1),X31*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q32=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q32,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q32,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q33=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q33,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q33,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q34=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q34,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q34,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q35=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q35,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q35,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q36=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q36,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q36,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q37=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q37,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q37,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q38=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q38,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q38,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q39=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q39,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q39,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q40=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q40,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q40,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q41=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q41,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q41,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q42=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q42,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q42,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q43=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q43,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q43,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q44=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q44,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q44,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q45=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q45,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q45,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q46=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q46,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q46,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(AM46=\"y\",BR$14,IF(AND(AM46>0,AM46<=1),AM46*BR$14,\"\"))","v":""},"","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF46=\"\",\"\",(CF46/$CG46)*$W46)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q47=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q47,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q47,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X47=\"y\",BC$14,IF(AND(X47>0,X47<=1),X47*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BC47=\"\",\"\",(BC47/$CG47)*$W47)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BS47=\"\",\"\",(BS47/$CG47)*$W47)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q48=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q48,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q48,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q49=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q49,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q49,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q50=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q50,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q50,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q51=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q51,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q51,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q52=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q52,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q52,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,1,"",null,null,{"$f":"IF(Q53=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q53,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q53,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU54=\"y\",BZ$14,IF(AND(AU54>0,AU54<=1),AU54*BZ$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"L55*I55","v":{"$error":"#N/A"}},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q55=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q55,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q55,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q56=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q56,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q56,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q57=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q57,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q57,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q58=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q58,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q58,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q59=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q59,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q59,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q60=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q60,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q60,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q61=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q61,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q61,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q62=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q62,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q62,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","",{"$f":"IF(BR62=\"\",\"\",(BR62/$CG62)*$W62)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q63=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q63,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q63,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,{"$f":"IF(BC63=\"\",\"\",(BC63/$CG63)*$W63)","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q64=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q64,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q64,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X64=\"y\",BC$14,IF(AND(X64>0,X64<=1),X64*BC$14,\"\"))","v":5592},"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY64=\"y\",CD$14,IF(AND(AY64>0,AY64<=1),AY64*CD$14,\"\"))","v":""},"","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q65=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q65,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q65,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q66=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q66,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q66,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA66=\"\",\"\",(CA66/$CG66)*$W66)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q67=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q67,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q67,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q68=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q68,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q68,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q69=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q69,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q69,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q70=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q70,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q70,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q71=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q71,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q71,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q72=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q72,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q72,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q73=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q73,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q73,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q74=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q74,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q74,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q75=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q75,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q75,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q76=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q76,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q76,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q77=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q77,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q77,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H78=SewerTYPE1,VLOOKUP(J78,SewerUnitrates1,2,FALSE),IF(H78=SEWERTYPE2,VLOOKUP((J78&\"_\"&K78),Sewerrates2,2,FALSE),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(N78=\"\",1,VLOOKUP(N78,Sewersitecond,2,FALSE))","v":1},{"$error":"#N/A"},null,null,{"$f":"IF(Q78=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q78,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q78,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$f":"IF(M79=\"\",\"\",M79*O79)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Q79=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q79,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q79,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S79=\"\",0,S79*10000*R79)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P79+T79)*V79,0)","v":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,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q80=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q80,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q80,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U80,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,{"$f":"IF(BC80=\"\",\"\",(BC80/$CG80)*$W80)","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q81=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q81,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q81,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X81=\"y\",BC$14,IF(AND(X81>0,X81<=1),X81*BC$14,\"\"))","v":5592},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC81:CF81)","v":5592},null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI81:DL81)=W81,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q82=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q82,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q82,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"L83*I83","v":{"$error":"#N/A"}},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q83=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q83,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q83,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q84=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q84,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q84,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q85=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q85,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q85,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS85=\"y\",BX$14,IF(AND(AS85>0,AS85<=1),AS85*BX$14,\"\"))","v":""},"","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q86=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q86,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q86,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","",{"$f":"IF(AN86=\"y\",BS$14,IF(AND(AN86>0,AN86<=1),AN86*BS$14,\"\"))","v":""},"","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q87=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q87,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q87,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q88=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q88,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q88,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q89=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q89,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q89,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q90=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q90,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q90,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q91=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q91,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q91,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q92=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q92,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q92,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q93=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q93,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q93,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q94=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q94,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q94,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY94=\"\",\"\",(BY94/$CG94)*$W94)","v":""},"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q95=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q95,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q95,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","",{"$f":"IF(BS95=\"\",\"\",(BS95/$CG95)*$W95)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q96=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q96,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q96,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","",{"$f":"IF(BQ96=\"\",\"\",(BQ96/$CG96)*$W96)","v":""},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q97=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q97,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q97,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","",{"$f":"IF(AB97=\"y\",BG$14,IF(AND(AB97>0,AB97<=1),AB97*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,{"$f":"IF(BC97=\"\",\"\",(BC97/$CG97)*$W97)","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q98=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q98,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q98,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X98=\"y\",BC$14,IF(AND(X98>0,X98<=1),X98*BC$14,\"\"))","v":5592},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q99=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q99,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q99,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q100=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q100,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q100,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q101=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q101,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q101,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q102=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q102,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q102,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q103=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q103,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q103,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q104=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q104,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q104,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q105=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q105,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q105,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q106=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q106,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q106,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q107=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q107,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q107,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q108=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q108,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q108,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q109=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q109,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q109,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q110=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q110,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q110,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q111=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q111,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q111,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q112=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q112,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q112,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q113=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q113,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q113,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q114=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q114,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q114,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q115=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q115,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q115,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"",{"$f":"IF(BF115=\"\",\"\",(BF115/$CG115)*$W115)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF115=\"\",\"\",(CF115/$CG115)*$W115)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q116=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q116,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q116,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,{"$f":"IF(BC116=\"\",\"\",(BC116/$CG116)*$W116)","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q117=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q117,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q117,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q118=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q118,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q118,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","",{"$f":"IF(AE118=\"y\",BJ$14,IF(AND(AE118>0,AE118<=1),AE118*BJ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q119=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q119,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q119,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q120=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q120,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q120,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q121=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q121,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q121,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q122=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q122,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q122,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q123=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q123,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q123,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q124=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q124,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q124,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q125=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q125,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q125,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q126=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q126,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q126,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q127=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q127,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q127,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q128=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q128,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q128,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q129=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q129,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q129,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q130=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q130,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q130,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q131=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q131,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q131,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q132=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q132,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q132,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q133=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q133,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q133,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q134=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q134,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q134,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q135=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q135,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q135,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q136=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q136,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q136,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q137=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q137,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q137,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","",{"$f":"IF(BS137=\"\",\"\",(BS137/$CG137)*$W137)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q138=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q138,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q138,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q139=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q139,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q139,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q140=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q140,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q140,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q141=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q141,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q141,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H142=SewerTYPE1,VLOOKUP(J142,SewerUnitrates1,2,FALSE),IF(H142=SEWERTYPE2,VLOOKUP((J142&\"_\"&K142),Sewerrates2,2,FALSE),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(N142=\"\",1,VLOOKUP(N142,Sewersitecond,2,FALSE))","v":1},{"$error":"#N/A"},null,null,{"$f":"IF(Q142=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q142,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q142,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV142=\"y\",CA$14,IF(AND(AV142>0,AV142<=1),AV142*CA$14,\"\"))","v":""},"","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$f":"IF(M143=\"\",\"\",M143*O143)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Q143=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q143,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q143,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S143=\"\",0,S143*10000*R143)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P143+T143)*V143,0)","v":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,5592,"","",{"$f":"IF(AA143=\"y\",BF$14,IF(AND(AA143>0,AA143<=1),AA143*BF$14,\"\"))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AQ143=\"y\",BV$14,IF(AND(AQ143>0,AQ143<=1),AQ143*BV$14,\"\"))","v":""},"","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q144=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q144,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q144,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X144=\"y\",BC$14,IF(AND(X144>0,X144<=1),X144*BC$14,\"\"))","v":5592},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q145=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q145,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q145,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC145:CF145)","v":699},null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI145:DL145)=W145,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q146=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q146,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q146,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"L147*I147","v":{"$error":"#N/A"}},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q147=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q147,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q147,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q148=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q148,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q148,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q149=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q149,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q149,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","",{"$f":"IF(BP149=\"\",\"\",(BP149/$CG149)*$W149)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q150=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q150,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q150,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,{"$f":"IF(BC150=\"\",\"\",(BC150/$CG150)*$W150)","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q151=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q151,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q151,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q152=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q152,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q152,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q153=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q153,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q153,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q154=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q154,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q154,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q155=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q155,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q155,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q156=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q156,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q156,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA156=\"\",\"\",(CA156/$CG156)*$W156)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q157=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q157,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q157,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q158=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q158,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q158,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","",{"$f":"IF(AP158=\"y\",BU$14,IF(AND(AP158>0,AP158<=1),AP158*BU$14,\"\"))","v":""},"","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q159=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q159,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q159,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","",{"$f":"IF(AN159=\"y\",BS$14,IF(AND(AN159>0,AN159<=1),AN159*BS$14,\"\"))","v":""},"","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q160=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q160,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q160,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q161=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q161,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q161,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q162=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q162,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q162,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q163=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q163,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q163,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q164=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q164,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q164,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q165=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q165,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q165,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q166=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q166,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q166,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q167=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q167,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q167,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q168=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q168,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q168,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q169=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q169,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q169,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",0,"","","","","",{"$f":"IF(BK169=\"\",\"\",(BK169/$CG169)*$W169)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q170=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q170,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q170,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,{"$f":"IF(BC170=\"\",\"\",(BC170/$CG170)*$W170)","v":""},"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q171=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q171,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q171,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q172=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q172,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q172,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"",{"$f":"IF(Z172=\"y\",BE$14,IF(AND(Z172>0,Z172<=1),Z172*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q173=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q173,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q173,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X173=\"y\",BC$14,IF(AND(X173>0,X173<=1),X173*BC$14,\"\"))","v":5592},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q174=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q174,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q174,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q175=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q175,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q175,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q176=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q176,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q176,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q177=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q177,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q177,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q178=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q178,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q178,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q179=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q179,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q179,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q180=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q180,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q180,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q181=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q181,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q181,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q182=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q182,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q182,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q183=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q183,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q183,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q184=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q184,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q184,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY184=\"y\",CD$14,IF(AND(AY184>0,AY184<=1),AY184*CD$14,\"\"))","v":""},"","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q185=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q185,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q185,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q186=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q186,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q186,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q187=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q187,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q187,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q188=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q188,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q188,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q189=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q189,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q189,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q190=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q190,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q190,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","",{"$f":"IF(AC190=\"y\",BH$14,IF(AND(AC190>0,AC190<=1),AC190*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","",{"$f":"IF(AV190=\"y\",CA$14,IF(AND(AV190>0,AV190<=1),AV190*CA$14,\"\"))","v":""},"","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q191=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q191,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q191,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","",{"$f":"IF(BM191=\"\",\"\",(BM191/$CG191)*$W191)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q192=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q192,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q192,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q193=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q193,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q193,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q194=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q194,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q194,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q195=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q195,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q195,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q196=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q196,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q196,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q197=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q197,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q197,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q198=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q198,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q198,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q199=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q199,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q199,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","",{"$f":"IF(BL199=\"\",\"\",(BL199/$CG199)*$W199)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q200=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q200,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q200,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,{"$f":"IF(BC200=\"\",\"\",(BC200/$CG200)*$W200)","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q201=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q201,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q201,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q202=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q202,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q202,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC202=\"\",\"\",(CC202/$CG202)*$W202)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q203=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q203,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q203,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q204=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q204,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q204,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q205=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q205,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q205,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H206=SewerTYPE1,VLOOKUP(J206,SewerUnitrates1,2,FALSE),IF(H206=SEWERTYPE2,VLOOKUP((J206&\"_\"&K206),Sewerrates2,2,FALSE),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(N206=\"\",1,VLOOKUP(N206,Sewersitecond,2,FALSE))","v":1},{"$error":"#N/A"},null,null,{"$f":"IF(Q206=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q206,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q206,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$f":"IF(M207=\"\",\"\",M207*O207)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Q207=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q207,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q207,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S207=\"\",0,S207*10000*R207)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P207+T207)*V207,0)","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,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q208=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q208,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q208,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BT208=\"\",\"\",(BT208/$CG208)*$W208)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q209=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q209,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q209,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC209:CF209)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI209:DL209)=W209,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q210=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q210,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q210,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"L211*I211","v":{"$error":"#N/A"}},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q211=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q211,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q211,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q212=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q212,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q212,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q213=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q213,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q213,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AE213=\"y\",BJ$14,IF(AND(AE213>0,AE213<=1),AE213*BJ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q214=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q214,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q214,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q215=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q215,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q215,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q216=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q216,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q216,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q217=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q217,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q217,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q218=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q218,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q218,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q219=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q219,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q219,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q220=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q220,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q220,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q221=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q221,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q221,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q222=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q222,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q222,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q223=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q223,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q223,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU223=\"y\",BZ$14,IF(AND(AU223>0,AU223<=1),AU223*BZ$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q224=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q224,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q224,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q225=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q225,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q225,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q226=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q226,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q226,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q227=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q227,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q227,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q228=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q228,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q228,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AD228=\"y\",BI$14,IF(AND(AD228>0,AD228<=1),AD228*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BF228=\"\",\"\",(BF228/$CG228)*$W228)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q229=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q229,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q229,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X229=\"y\",BC$14,IF(AND(X229>0,X229<=1),X229*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BC229=\"\",\"\",(BC229/$CG229)*$W229)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q230=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q230,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q230,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q231=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q231,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q231,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q232=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q232,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q232,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q233=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q233,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q233,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AJ233=\"y\",BO$14,IF(AND(AJ233>0,AJ233<=1),AJ233*BO$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q234=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q234,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q234,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q235=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q235,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q235,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q236=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q236,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q236,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BW236=\"\",\"\",(BW236/$CG236)*$W236)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q237=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q237,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q237,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q238=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q238,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q238,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BV238=\"\",\"\",(BV238/$CG238)*$W238)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q239=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q239,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q239,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q240=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q240,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q240,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q241=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q241,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q241,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q242=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q242,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q242,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q243=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q243,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q243,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q244=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q244,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q244,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q245=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q245,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q245,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q246=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q246,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q246,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q247=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q247,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q247,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q248=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q248,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q248,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q249=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q249,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q249,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q250=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q250,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q250,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BS250=\"\",\"\",(BS250/$CG250)*$W250)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q251=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q251,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q251,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q252=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q252,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q252,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q253=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q253,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q253,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q254=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q254,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q254,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q255=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q255,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q255,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q256=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q256,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q256,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AL256=\"y\",BQ$14,IF(AND(AL256>0,AL256<=1),AL256*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q257=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q257,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q257,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q258=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q258,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q258,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q259=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q259,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q259,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q260=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q260,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q260,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q261=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q261,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q261,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q262=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q262,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q262,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BP262=\"\",\"\",(BP262/$CG262)*$W262)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q263=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q263,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q263,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BC263=\"\",\"\",(BC263/$CG263)*$W263)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q264=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q264,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q264,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q265=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q265,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q265,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF265=\"\",\"\",(CF265/$CG265)*$W265)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q266=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q266,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q266,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q267=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q267,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q267,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q268=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q268,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q268,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q269=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q269,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q269,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H270=SewerTYPE1,VLOOKUP(J270,SewerUnitrates1,2,FALSE),IF(H270=SEWERTYPE2,VLOOKUP((J270&\"_\"&K270),Sewerrates2,2,FALSE),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(N270=\"\",1,VLOOKUP(N270,Sewersitecond,2,FALSE))","v":1},{"$error":"#N/A"},null,null,{"$f":"IF(Q270=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q270,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q270,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AK270=\"y\",BP$14,IF(AND(AK270>0,AK270<=1),AK270*BP$14,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$f":"IF(M271=\"\",\"\",M271*O271)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Q271=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q271,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q271,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S271=\"\",0,S271*10000*R271)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P271+T271)*V271,0)","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(AA271=\"y\",BF$14,IF(AND(AA271>0,AA271<=1),AA271*BF$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q272=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q272,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q272,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X272=\"y\",BC$14,IF(AND(X272>0,X272<=1),X272*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q273=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q273,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q273,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC273:CF273)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI273:DL273)=W273,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q274=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q274,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q274,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ274=\"\",\"\",(BZ274/$CG274)*$W274)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"L275*I275","v":{"$error":"#N/A"}},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q275=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q275,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q275,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q276=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q276,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q276,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q277=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q277,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q277,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q278=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q278,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q278,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q279=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q279,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q279,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q280=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q280,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q280,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q281=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q281,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q281,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q282=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q282,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q282,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BK282=\"\",\"\",(BK282/$CG282)*$W282)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q283=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q283,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q283,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BC283=\"\",\"\",(BC283/$CG283)*$W283)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q284=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q284,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q284,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AO284=\"y\",BT$14,IF(AND(AO284>0,AO284<=1),AO284*BT$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q285=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q285,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q285,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q286=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q286,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q286,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q287=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q287,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q287,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q288=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q288,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q288,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q289=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q289,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q289,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q290=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q290,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q290,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q291=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q291,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q291,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q292=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q292,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q292,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q293=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q293,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q293,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q294=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q294,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q294,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q295=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q295,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q295,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q296=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q296,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q296,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AF296=\"y\",BK$14,IF(AND(AF296>0,AF296<=1),AF296*BK$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q297=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q297,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q297,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q298=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q298,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q298,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q299=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q299,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q299,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q300=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q300,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q300,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q301=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q301,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q301,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q302=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q302,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q302,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q303=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q303,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q303,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q304=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q304,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q304,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX304=\"y\",CC$14,IF(AND(AX304>0,AX304<=1),AX304*CC$14,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q305=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q305,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q305,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q306=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q306,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q306,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q307=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q307,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q307,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q308=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q308,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q308,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q309=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q309,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q309,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q310=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q310,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q310,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q311=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q311,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q311,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q312=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q312,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q312,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q313=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q313,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q313,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q314=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q314,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q314,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BJ314=\"\",\"\",(BJ314/$CG314)*$W314)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q315=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q315,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q315,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U315,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BC315=\"\",\"\",(BC315/$CG315)*$W315)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q316=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q316,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q316,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC316=\"\",\"\",(CC316/$CG316)*$W316)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q317=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q317,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q317,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AO317=\"y\",BT$14,IF(AND(AO317>0,AO317<=1),AO317*BT$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q318=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q318,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q318,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q319=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q319,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q319,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(AB319=\"y\",BG$14,IF(AND(AB319>0,AB319<=1),AB319*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q320=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q320,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q320,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X320=\"y\",BC$14,IF(AND(X320>0,X320<=1),X320*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q321=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q321,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q321,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q322=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q322,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q322,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BT322=\"\",\"\",(BT322/$CG322)*$W322)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q323=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q323,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q323,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q324=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q324,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q324,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q325=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q325,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q325,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q326=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q326,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q326,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q327=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q327,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q327,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q328=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q328,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q328,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BP328=\"\",\"\",(BP328/$CG328)*$W328)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q329=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q329,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q329,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q330=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q330,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q330,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q331=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q331,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q331,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q332=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q332,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q332,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q333=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q333,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q333,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H334=SewerTYPE1,VLOOKUP(J334,SewerUnitrates1,2,FALSE),IF(H334=SEWERTYPE2,VLOOKUP((J334&\"_\"&K334),Sewerrates2,2,FALSE),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(N334=\"\",1,VLOOKUP(N334,Sewersitecond,2,FALSE))","v":1},{"$error":"#N/A"},null,null,{"$f":"IF(Q334=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q334,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q334,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AG334=\"y\",BL$14,IF(AND(AG334>0,AG334<=1),AG334*BL$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$f":"IF(M335=\"\",\"\",M335*O335)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Q335=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q335,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q335,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S335=\"\",0,S335*10000*R335)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P335+T335)*V335,0)","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,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q336=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q336,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q336,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q337=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q337,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q337,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BC337:CF337)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CI337:DL337)=W337,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q338=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q338,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q338,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"L339*I339","v":{"$error":"#N/A"}},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q339=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q339,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q339,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q340=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q340,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q340,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q341=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q341,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q341,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q342=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q342,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q342,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q343=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q343,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q343,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q344=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q344,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q344,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q345=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q345,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q345,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AR345=\"y\",BW$14,IF(AND(AR345>0,AR345<=1),AR345*BW$14,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q346=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q346,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q346,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q347=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q347,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q347,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q348=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q348,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q348,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q349=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q349,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q349,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q350=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q350,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q350,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BW350=\"\",\"\",(BW350/$CG350)*$W350)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q351=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q351,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q351,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U351,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BF351=\"\",\"\",(BF351/$CG351)*$W351)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q352=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q352,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q352,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BC352=\"\",\"\",(BC352/$CG352)*$W352)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q353=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q353,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q353,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q354=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q354,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q354,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q355=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q355,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q355,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q356=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q356,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q356,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q357=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q357,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q357,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q358=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q358,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q358,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q359=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q359,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q359,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q360=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q360,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q360,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AL360=\"y\",BQ$14,IF(AND(AL360>0,AL360<=1),AL360*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q361=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q361,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q361,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q362=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q362,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q362,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q363=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q363,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q363,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q364=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q364,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q364,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q365=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q365,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q365,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q366=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q366,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q366,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q367=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q367,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q367,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AC367=\"y\",BH$14,IF(AND(AC367>0,AC367<=1),AC367*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA367=\"y\",CF$14,IF(AND(BA367>0,BA367<=1),BA367*CF$14,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q368=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q368,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q368,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q369=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q369,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q369,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q370=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q370,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q370,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q371=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q371,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q371,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q372=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q372,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q372,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q373=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q373,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q373,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q374=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q374,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q374,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BR374=\"\",\"\",(BR374/$CG374)*$W374)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q375=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q375,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q375,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q376=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q376,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q376,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q377=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q377,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q377,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q378=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q378,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q378,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q379=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q379,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q379,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q380=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q380,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q380,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AA380=\"y\",BF$14,IF(AND(AA380>0,AA380<=1),AA380*BF$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q381=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q381,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q381,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X381=\"y\",BC$14,IF(AND(X381>0,X381<=1),X381*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q382=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q382,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q382,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q383=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q383,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q383,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q384=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q384,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q384,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q385=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q385,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q385,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BI385=\"\",\"\",(BI385/$CG385)*$W385)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q386=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q386,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q386,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q387=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q387,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q387,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB387=\"\",\"\",(CB387/$CG387)*$W387)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q388=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q388,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q388,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q389=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q389,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q389,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU389=\"y\",BZ$14,IF(AND(AU389>0,AU389<=1),AU389*BZ$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q390=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q390,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q390,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS390=\"y\",BX$14,IF(AND(AS390>0,AS390<=1),AS390*BX$14,\"\"))","v":""},"","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q391=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q391,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q391,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q392=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q392,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q392,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q393=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q393,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q393,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AQ393=\"y\",BV$14,IF(AND(AQ393>0,AQ393<=1),AQ393*BV$14,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q394=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q394,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q394,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q395=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q395,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q395,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q396=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q396,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q396,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q397=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q397,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q397,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H398=SewerTYPE1,VLOOKUP(J398,SewerUnitrates1,2,FALSE),IF(H398=SEWERTYPE2,VLOOKUP((J398&\"_\"&K398),Sewerrates2,2,FALSE),0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(N398=\"\",1,VLOOKUP(N398,Sewersitecond,2,FALSE))","v":1},{"$error":"#N/A"},null,null,{"$f":"IF(Q398=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q398,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q398,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$f":"IF(M399=\"\",\"\",M399*O399)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(Q399=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q399,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q399,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S399=\"\",0,S399*10000*R399)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P399+T399)*V399,0)","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,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$error":"#N/A"},null,null,{"$f":"IF(Q400=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q400,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q400,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!U25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B18,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B19,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B20,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B21,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B22,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G22,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B23,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G23,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B24,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G24,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B25,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G25,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B26,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G26,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B27,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G27,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B28,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G28,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B29,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G29,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B30,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G30,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B31,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G31,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B32,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G32,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B33,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G33,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B34,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G34,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B35,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G35,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B36,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G36,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B37,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G37,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B38,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G38,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B39,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G39,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B40,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G40,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B41,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G41,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B42,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G42,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$8=\"Location\",'Unit Rates - Land'!$B43,IF($E$8=\"Landuse\",'Unit Rates - Land'!$G43,\"\"\"Error\"))","v":0}]

{"sheet":"Exist Trunk Assets - Transport","index":7,"n_rows":73,"n_cols":115,"rows_kept":73,"cut":false,"hidden":false,"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,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Transport"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand Road Transport'!$C8","v":"Goondiwindi"},{"$f":"'Catchment Demand Road Transport'!$C9","v":"Texas"},{"$f":"'Catchment Demand Road Transport'!$C10","v":"Inglewood"},{"$f":"'Catchment Demand Road Transport'!$C11","v":"Yelarbon"},{"$f":"'Catchment Demand Road Transport'!$C12","v":"Talwood"},{"$f":"'Catchment Demand Road Transport'!$C13","v":"Inside PIA total"},{"$f":"'Catchment Demand Road Transport'!$C14","v":"Outside PIA total"},{"$f":"'Catchment Demand Road Transport'!$C15","v":"Total region total"},{"$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":"Goondiwindi"},{"$f":"W11","v":"Texas"},"Inglewood","Yelarbon","Talwood","Inside PIA total","Outside PIA total","Total region total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"V11","v":"Goondiwindi"},{"$f":"W11","v":"Texas"},"Inglewood","Yelarbon","Talwood","Inside PIA total","Outside PIA total","Total region total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Hiercahy/name","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Replacement Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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":35499.17},{"$f":"IFERROR(VLOOKUP(W11,Roadcatch,5,FALSE),\"\")","v":5346.7},{"$f":"IFERROR(VLOOKUP(X11,Roadcatch,5,FALSE),\"\")","v":5278.02},{"$f":"IFERROR(VLOOKUP(Y11,Roadcatch,5,FALSE),\"\")","v":1787.45},{"$f":"IFERROR(VLOOKUP(Z11,Roadcatch,5,FALSE),\"\")","v":528.00000000000011},{"$f":"IFERROR(VLOOKUP(AA11,Roadcatch,6,FALSE),\"\")","v":0},0,0,"","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"V14","v":35499.17},{"$f":"W14","v":5346.7},5278.02,1787.45,528.00000000000011,0,0,0,"","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CG15:CG38)","v":3862416.7300000004},0,619499.73,0,647923.46999999986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ALBERT ST (GDI)",312695.22000000003,null,null,null,{"$f":"IF(G15=RoadTYPE1,VLOOKUP(I15,Roadunitrates1,2,FALSE),IF(G15=ROADTYPE2,VLOOKUP(I15,Roadunitrates2,2,FALSE),0))","v":0},312695.22000000003,null,{"$f":"IF(L15=\"\",1,VLOOKUP(L15,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(K15=\"\",\"\",K15*M15)","v":312695.22000000003},null,null,{"$f":"IF(O15=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O15,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O15,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q15=\"\",0,Q15*10000*P15)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S15,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N15+R15)*T15,0)","v":312695.22000000003},"y",null,null,null,null,null,null,null,null,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$14,\"\"))","v":35499.17},"","","","",{"$f":"IF(AA15=\"y\",BF$14,IF(AND(AA15>0,AA15<=1),AA15*BF$14,\"\"))","v":""},"","","","","","","","",{"$f":"IF(AJ15=\"y\",BO$14,IF(AND(AJ15>0,AJ15<=1),AJ15*BO$14,\"\"))","v":""},"","","","","",{"$f":"IF(AP15=\"y\",BU$14,IF(AND(AP15>0,AP15<=1),AP15*BU$14,\"\"))","v":""},"","","","","","","","",{"$f":"IF(AY15=\"y\",CD$14,IF(AND(AY15>0,AY15<=1),AY15*CD$14,\"\"))","v":""},{"$f":"SUM(BA15:CD15)","v":35499.17},null,{"$f":"IF(BA15=\"\",\"\",(BA15/$CE15)*$U15)","v":312695.22000000003},"","",{"$f":"IF(BD15=\"\",\"\",(BD15/$CE15)*$U15)","v":""},"","","","","","","","","","","",{"$f":"IF(BP15=\"\",\"\",(BP15/$CE15)*$U15)","v":""},"","","","",{"$f":"IF(BU15=\"\",\"\",(BU15/$CE15)*$U15)","v":""},"","","","","",{"$f":"IF(CA15=\"\",\"\",(CA15/$CE15)*$U15)","v":""},"","","",{"$f":"IF(SUM(CG15:DJ15)=U15,\"\",\"ERROR\")","v":""}]
[null,null,null,null,"BRENNANS RD",771377.3600000001,null,null,null,0,771377.3600000001,null,1,771377.3600000001,null,null,{"$f":"IF(O16=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O16,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O16,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},771377.3600000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,null,"BROOK ST (ING)",619499.73,null,null,null,0,619499.73,null,1,619499.73,null,null,{"$f":"IF(O17=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O17,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O17,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},619499.73,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",5278.02,"","","","","","","","","","","","","","","","","","","","","","","","","","","",5278.02,null,"","",619499.73,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"CALLANDOON ST (GDI)",1836610.1000000003,null,null,null,0,1836610.1000000003,null,1,1836610.1000000003,null,null,{"$f":"IF(O18=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O18,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O18,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1836610.1000000003,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35499.17,"","",{"$f":"IF(Y18=\"y\",BD$14,IF(AND(Y18>0,Y18<=1),Y18*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",35499.17,null,1836610.1000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"FRIDESWIDE ST",1414528.4299999995,null,null,null,0,1414528.4299999995,null,1,1414528.4299999995,null,null,{"$f":"IF(O19=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O19,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O19,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1414528.4299999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V19=\"y\",BA$14,IF(AND(V19>0,V19<=1),V19*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,null,"HERBERT ST (GDI)",296527.23,null,null,null,0,296527.23,null,1,296527.23,null,null,{"$f":"IF(O20=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O20,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O20,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},296527.23,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35499.17,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",35499.17,null,296527.23,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"LAGOON ST (GDI)",1224829.4799999997,null,null,null,0,1224829.4799999997,null,1,1224829.4799999997,null,null,{"$f":"IF(O21=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O21,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O21,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1224829.4799999997,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35499.17,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",35499.17,null,1224829.4799999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"LAMBERTH RD",1044842.2500000001,null,null,null,0,1044842.2500000001,null,1,1044842.2500000001,null,null,{"$f":"IF(O22=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O22,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O22,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1044842.2500000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,null,"MAIN ST (TLW)",647923.46999999986,null,null,null,0,647923.46999999986,null,1,647923.46999999986,null,null,{"$f":"IF(O23=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O23,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O23,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},647923.46999999986,null,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",528.00000000000011,"","","","","","","","","","","","","","","","","","","","","","","","","",528.00000000000011,null,"","","","",647923.46999999986,"",{"$f":"IF(BG23=\"\",\"\",(BG23/$CE23)*$U23)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"MARSHALL ST",2891963.3200000008,null,null,null,0,2891963.3200000008,null,1,2891963.3200000008,null,null,{"$f":"IF(O24=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O24,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O24,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2891963.3200000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,null,"MCLEAN ST",4311493.709999999,null,null,null,0,4311493.709999999,null,1,4311493.709999999,null,null,{"$f":"IF(O25=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O25,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O25,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4311493.709999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ25=\"\",\"\",(BZ25/$CE25)*$U25)","v":""},"","","","","ERROR"]
[null,null,null,null,"OLD CUNNINGHAM HWY",1776898.2000000002,null,null,null,0,1776898.2000000002,null,1,1776898.2000000002,null,null,{"$f":"IF(O26=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O26,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O26,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1776898.2000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,null,"PARK RD",116884.53,null,null,null,0,116884.53,null,1,116884.53,null,null,{"$f":"IF(O27=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O27,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O27,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},116884.53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS27=\"y\",BX$14,IF(AND(AS27>0,AS27<=1),AS27*BX$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,null,"PFINGST ST (GDI)",191754.7,null,null,null,0,191754.7,null,1,191754.7,null,null,{"$f":"IF(O28=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O28,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O28,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},191754.7,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35499.17,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AQ28=\"y\",BV$14,IF(AND(AQ28>0,AQ28<=1),AQ28*BV$14,\"\"))","v":""},"","","","","","","","",35499.17,null,191754.7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"POLO RD",1451729.5699999998,null,null,null,0,1451729.5699999998,null,1,1451729.5699999998,null,null,{"$f":"IF(O29=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O29,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O29,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1451729.5699999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,null,"RIDDLE ST",142724.94,null,null,null,0,142724.94,null,1,142724.94,null,null,{"$f":"IF(O30=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O30,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O30,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},142724.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,null,"RUSSELL ST",1739033.07,null,null,null,0,1739033.07,null,1,1739033.07,null,null,{"$f":"IF(O31=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O31,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O31,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1739033.07,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AO31=\"y\",BT$14,IF(AND(AO31>0,AO31<=1),AO31*BT$14,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,null,"SANDHURST ST",1761110.0200000007,null,null,null,0,1761110.0200000007,null,1,1761110.0200000007,null,null,{"$f":"IF(O32=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O32,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O32,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1761110.0200000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,null,"TALWOOD BOONANGA RD",59270.18,null,null,null,0,59270.18,null,1,59270.18,null,null,{"$f":"IF(O33=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O33,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O33,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},59270.18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,null,"TALWOOD MUNGINDI RD",31801.829999999998,null,null,null,0,31801.829999999998,null,1,31801.829999999998,null,null,{"$f":"IF(O34=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O34,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O34,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31801.829999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,null,"WARDEN ST",591277.79999999993,null,null,null,0,591277.79999999993,null,1,591277.79999999993,null,null,{"$f":"IF(O35=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O35,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O35,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},591277.79999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,null,"WINTON ST",1073461.4500000002,null,null,null,{"$f":"IF(G36=RoadTYPE1,VLOOKUP(I36,Roadunitrates1,2,FALSE),IF(G36=ROADTYPE2,VLOOKUP(I36,Roadunitrates2,2,FALSE),0))","v":0},1073461.4500000002,null,{"$f":"IF(L36=\"\",1,VLOOKUP(L36,Roadsitecond,2,FALSE))","v":1},1073461.4500000002,null,null,{"$f":"IF(O36=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O36,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O36,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1073461.4500000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,null,null,null,null,null,null,0,{"$f":"IF(J37=\"\",\"\",(J37*H37))","v":0},null,1,{"$f":"IF(K37=\"\",\"\",K37*M37)","v":0},null,null,{"$f":"IF(O37=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O37,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O37,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q37=\"\",0,Q37*10000*P37)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((N37+R37)*T37,0)","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,{"$f":"IF(O38=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O38,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O38,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B18,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B19,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B20,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B21,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":0}]
[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":288,"n_cols":114,"rows_kept":288,"cut":false,"hidden":false,"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,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Parks and Land for Community Facilities"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand - Parks & Comm'!$C8","v":"Local recreation - Goondiwindi"},{"$f":"'Catchment Demand - Parks & Comm'!$C9","v":"Local recreation - balance of region"},{"$f":"'Catchment Demand - Parks & Comm'!$C10","v":"Region-wide"},{"$f":"'Catchment Demand - Parks & Comm'!$C11","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C12","v":0},{"$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":"Local recreation - Goondiwindi"},{"$f":"V11","v":"Local recreation - balance of region"},"Region-wide",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"U11","v":"Local recreation - Goondiwindi"},{"$f":"V11","v":"Local recreation - balance of region"},"Region-wide",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Address","Description","Unit Rate Type (*)","Unit (*)","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Repalcement Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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":5592},{"$f":"IFERROR(VLOOKUP(V11,Parkscatch,5,FALSE),\"\")","v":5548},{"$f":"IFERROR(VLOOKUP(W11,Parkscatch,5,FALSE),\"\")","v":11140},{"$f":"IFERROR(VLOOKUP(X11,Parkscatch,6,FALSE),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"U14","v":5592},{"$f":"V14","v":5548},11140,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CF15:CF253)","v":717088.06},814745.35000000009,12044333.210000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Local recreation","Goondiwindi",null,null,null,{"$f":"IFERROR(VLOOKUP($G15,Parksunitrate1,2,FALSE),0)","v":0},632088.06000000006,null,{"$f":"IF(K15=\"\",1,VLOOKUP(K15,PArksitecond,2,FALSE))","v":1},{"$f":"IF(J15=\"\",\"\",J15*L15)","v":632088.06000000006},null,null,null,85000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R15,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q15+M15)*S15,0)","v":717088.06},"y",null,null,null,null,null,null,null,null,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$14,\"\"))","v":5592},"","","","","","","","","","","","","","","",{"$f":"IF(AK15=\"y\",BP$14,IF(AND(AK15>0,AK15<=1),AK15*BP$14,\"\"))","v":""},"",{"$f":"IF(AM15=\"y\",BR$14,IF(AND(AM15>0,AM15<=1),AM15*BR$14,\"\"))","v":""},{"$f":"IF(AN15=\"y\",BS$14,IF(AND(AN15>0,AN15<=1),AN15*BS$14,\"\"))","v":""},"","","","",{"$f":"IF(AS15=\"y\",BX$14,IF(AND(AS15>0,AS15<=1),AS15*BX$14,\"\"))","v":""},"","","","","",{"$f":"SUM(AZ15:CC15)","v":5592},null,{"$f":"IF(AZ15=\"\",\"\",(AZ15/$CD15)*$T15)","v":717088.06},"","","","","","","","","","","","",{"$f":"IF(BM15=\"\",\"\",(BM15/$CD15)*$T15)","v":""},"","","","","","","","","","",{"$f":"IF(BX15=\"\",\"\",(BX15/$CD15)*$T15)","v":""},"","","","",{"$f":"IF(CC15=\"\",\"\",(CC15/$CD15)*$T15)","v":""},{"$f":"IF(SUM(CF15:DI15)=T15,\"\",\"ERROR\")","v":""}]
[null,null,null,"Local recreation","Rest of region",null,null,null,0,594745.35000000009,null,1,594745.35000000009,null,null,null,220000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},814745.35000000009,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",5548,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",5548,null,"",814745.35000000009,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"District recreation","Region wide",null,null,null,0,450277.03,null,1,450277.03,null,null,null,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},450277.03,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",11140,"","","","","","","","","","","","","","","","","","","","","","","","","","","",11140,null,"","",450277.03,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Regional recreation","Region wide",null,null,null,0,4183194.3200000003,null,1,4183194.3200000003,null,null,null,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4183194.3200000003,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",11140,"","","","","","","","","","","","","","","","","","","","","","","","","","","",11140,null,"","",4183194.3200000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"District sport","Region wide",null,null,null,0,1513253.7499999998,null,1,1513253.7499999998,null,null,null,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1513253.7499999998,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",11140,"","","","","","","","","","","","","","","","","","","","","","","","","","","",11140,null,"","",1513253.7499999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Regional sport","Region wide",null,null,null,0,4657608.1100000003,null,1,4657608.1100000003,null,null,null,300000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4957608.1100000003,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",11140,"","","","","","","","","","","","","","","","","","","","","","","","","","","",11140,null,"","",4957608.1100000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Land for community facilities",null,null,null,null,0,{"$f":"I21*H21","v":0},null,1,0,null,null,null,940000,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},940000,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",11140,"","","","","","","","","","","","","","","","","","","","","","","","","","","",11140,null,"","",940000,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,{"$f":"IF(P22=\"\",0,P22*10000*O22)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BH22=\"\",\"\",(BH22/$CD22)*$T22)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ23=\"\",\"\",(AZ23/$CD23)*$T23)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(W25=\"y\",BB$14,IF(AND(W25>0,W25<=1),W25*BB$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U26=\"y\",AZ$14,IF(AND(U26>0,U26<=1),U26*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV37=\"y\",CA$14,IF(AND(AV37>0,AV37<=1),AV37*CA$14,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(Z43=\"y\",BE$14,IF(AND(Z43>0,Z43<=1),Z43*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","",{"$f":"IF(AS43=\"y\",BX$14,IF(AND(AS43>0,AS43<=1),AS43*BX$14,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BJ44=\"\",\"\",(BJ44/$CD44)*$T44)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BI52=\"\",\"\",(BI52/$CD52)*$T52)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ53=\"\",\"\",(AZ53/$CD53)*$T53)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ55=\"\",\"\",(BZ55/$CD55)*$T55)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G59,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"I59*H59","v":0},null,{"$f":"IF(K59=\"\",1,VLOOKUP(K59,PArksitecond,2,FALSE))","v":1},0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J60=\"\",\"\",J60*L60)","v":0},null,null,null,{"$f":"IF(P60=\"\",0,P60*10000*O60)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q60+M60)*S60,0)","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,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BQ61=\"\",\"\",(BQ61/$CD61)*$T61)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ62:CC62)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF62:DI62)=T62,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AB66=\"y\",BG$14,IF(AND(AB66>0,AB66<=1),AB66*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AR76=\"y\",BW$14,IF(AND(AR76>0,AR76<=1),AR76*BW$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R80,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AA81=\"y\",BF$14,IF(AND(AA81>0,AA81<=1),AA81*BF$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BC81=\"\",\"\",(BC81/$CD81)*$T81)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,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$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ82=\"\",\"\",(AZ82/$CD82)*$T82)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$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(AG86=\"y\",BL$14,IF(AND(AG86>0,AG86<=1),AG86*BL$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT89=\"\",\"\",(BT89/$CD89)*$T89)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BS91=\"\",\"\",(BS91/$CD91)*$T91)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BP103=\"\",\"\",(BP103/$CD103)*$T103)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AI109=\"y\",BN$14,IF(AND(AI109>0,AI109<=1),AI109*BN$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BM115=\"\",\"\",(BM115/$CD115)*$T115)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,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(AZ116=\"\",\"\",(AZ116/$CD116)*$T116)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC118=\"\",\"\",(CC118/$CD118)*$T118)","v":""},""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G123,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"I123*H123","v":0},null,{"$f":"IF(K123=\"\",1,VLOOKUP(K123,PArksitecond,2,FALSE))","v":1},0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AH123=\"y\",BM$14,IF(AND(AH123>0,AH123<=1),AH123*BM$14,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J124=\"\",\"\",J124*L124)","v":0},null,null,null,{"$f":"IF(P124=\"\",0,P124*10000*O124)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q124+M124)*S124,0)","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(X124=\"y\",BC$14,IF(AND(X124>0,X124<=1),X124*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U125=\"y\",AZ$14,IF(AND(U125>0,U125<=1),U125*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ126:CC126)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF126:DI126)=T126,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BW127=\"\",\"\",(BW127/$CD127)*$T127)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BH135=\"\",\"\",(BH135/$CD135)*$T135)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ136=\"\",\"\",(AZ136/$CD136)*$T136)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AL137=\"y\",BQ$14,IF(AND(AL137>0,AL137<=1),AL137*BQ$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AC149=\"y\",BH$14,IF(AND(AC149>0,AC149<=1),AC149*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU157=\"y\",BZ$14,IF(AND(AU157>0,AU157<=1),AU157*BZ$14,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BG167=\"\",\"\",(BG167/$CD167)*$T167)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ168=\"\",\"\",(AZ168/$CD168)*$T168)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ169=\"\",\"\",(BZ169/$CD169)*$T169)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AL170=\"y\",BQ$14,IF(AND(AL170>0,AL170<=1),AL170*BQ$14,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(Y172=\"y\",BD$14,IF(AND(Y172>0,Y172<=1),Y172*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$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(U173=\"y\",AZ$14,IF(AND(U173>0,U173<=1),U173*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BQ175=\"\",\"\",(BQ175/$CD175)*$T175)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BM181=\"\",\"\",(BM181/$CD181)*$T181)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G187,Parksunitrate1,2,FALSE),0)","v":0},{"$f":"I187*H187","v":0},null,{"$f":"IF(K187=\"\",1,VLOOKUP(K187,PArksitecond,2,FALSE))","v":1},0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AD187=\"y\",BI$14,IF(AND(AD187>0,AD187<=1),AD187*BI$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J188=\"\",\"\",J188*L188)","v":0},null,null,null,{"$f":"IF(P188=\"\",0,P188*10000*O188)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q188+M188)*S188,0)","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,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(AZ190:CC190)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CF190:DI190)=T190,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AO198=\"y\",BT$14,IF(AND(AO198>0,AO198<=1),AO198*BT$14,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$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(BT203=\"\",\"\",(BT203/$CD203)*$T203)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BC204=\"\",\"\",(BC204/$CD204)*$T204)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(AZ205=\"\",\"\",(AZ205/$CD205)*$T205)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AI213=\"y\",BN$14,IF(AND(AI213>0,AI213<=1),AI213*BN$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(Z220=\"y\",BE$14,IF(AND(Z220>0,Z220<=1),Z220*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX220=\"y\",CC$14,IF(AND(AX220>0,AX220<=1),AX220*CC$14,\"\"))","v":""},0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BO227=\"\",\"\",(BO227/$CD227)*$T227)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(X233=\"y\",BC$14,IF(AND(X233>0,X233<=1),X233*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$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(U234=\"y\",AZ$14,IF(AND(U234>0,U234<=1),U234*AZ$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BF238=\"\",\"\",(BF238/$CD238)*$T238)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,{"$f":"IF(P239=\"\",0,P239*10000*O239)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY240=\"\",\"\",(BY240/$CD240)*$T240)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AR242=\"y\",BW$14,IF(AND(AR242>0,AR242<=1),AR242*BW$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AP243=\"y\",BU$14,IF(AND(AP243>0,AP243<=1),AP243*BU$14,\"\"))","v":""},"","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AN246=\"y\",BS$14,IF(AND(AN246>0,AN246<=1),AN246*BS$14,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,{"$f":"I251*H251","v":0},null,{"$f":"IF(K251=\"\",1,VLOOKUP(K251,PArksitecond,2,FALSE))","v":1},0,null,null,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(J252=\"\",\"\",J252*L252)","v":0},null,null,null,{"$f":"IF(P252=\"\",0,P252*10000*O252)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q252+M252)*S252,0)","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,null,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B18,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B19,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B20,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B21,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":0}]
[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":false,"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,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Stormwater"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand - Stormwater'!$C8","v":"Goondiwindi"},{"$f":"'Catchment Demand - Stormwater'!$C9","v":"Texas"},{"$f":"'Catchment Demand - Stormwater'!$C10","v":"Inglewood"},{"$f":"'Catchment Demand - Stormwater'!$C11","v":"Yelarbon"},{"$f":"'Catchment Demand - Stormwater'!$C12","v":"Talwood"},{"$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":"Goondiwindi"},{"$f":"W11","v":"Texas"},"Inglewood","Yelarbon","Talwood",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"V11","v":"Goondiwindi"},{"$f":"W11","v":"Texas"},"Inglewood","Yelarbon","Talwood",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","asset type/name","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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":258.80189525919849},{"$f":"IFERROR(VLOOKUP(W11,stormcatch,5,FALSE),\"\")","v":58.571864737510829},{"$f":"IFERROR(VLOOKUP(X11,stormcatch,5,FALSE),\"\")","v":45.817928723487377},{"$f":"IFERROR(VLOOKUP(Y11,stormcatch,5,FALSE),\"\")","v":25.72066617935344},{"$f":"IFERROR(VLOOKUP(Z11,stormcatch,5,FALSE),\"\")","v":9.5291416672136009},{"$f":"IFERROR(VLOOKUP(AA11,stormcatch,6,FALSE),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"V14","v":258.80189525919849},{"$f":"W14","v":58.571864737510829},45.817928723487377,25.72066617935344,9.5291416672136009,"","","","","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CG15:CG401)","v":5114396.55},66859.63,393308.68999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Stormwater pipes",null,"Goondiwindi",null,null,null,{"$f":"IF(G15=SWTYPE1,VLOOKUP(I15,SWUnitrates1,2,FALSE),IF(G15=SWTYPE2,VLOOKUP(I15,SWUnitrates2,2,FALSE),0))","v":0},5114396.55,null,{"$f":"IF(L15=\"\",1,VLOOKUP(L15,SWsitecond,2,FALSE))","v":1},{"$f":"IF(K15=\"\",\"\",K15*M15)","v":5114396.55},null,null,{"$f":"IF(O15=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O15,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O15,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q15=\"\",0,Q15*10000*P15)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S15,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T15*(R15+N15),0)","v":5114396.55},"y",null,null,null,null,null,null,null,null,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$14,\"\"))","v":258.80189525919849},{"$f":"IF(W15=\"y\",BB$14,IF(AND(W15>0,W15<=1),W15*BB$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA15:CD15)","v":258.80189525919849},null,{"$f":"IF(BA15=\"\",\"\",(BA15/$CE15)*$U15)","v":5114396.55},"","","","","","","","","","","","","","","",{"$f":"IF(BQ15=\"\",\"\",(BQ15/$CE15)*$U15)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CG15:DJ15)=U15,\"\",\"ERROR\")","v":""}]
[null,null,null,"Stormwater pipes",null,"Inglewood",null,null,null,0,393308.68999999994,null,1,{"$f":"IF(K16=\"\",\"\",K16*M16)","v":393308.68999999994},null,null,{"$f":"IF(O16=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O16,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O16,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q16=\"\",0,Q16*10000*P16)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T16*(R16+N16),0)","v":393308.68999999994},null,null,"y",null,null,null,null,null,null,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$14,\"\"))","v":""},"",45.817928723487377,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA16:CD16)","v":45.817928723487377},null,"","",393308.68999999994,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG16:DJ16)=U16,\"\",\"ERROR\")","v":""}]
[null,null,null,"Stormwater pipes",null,"Texas",null,null,null,0,66859.63,null,1,66859.63,null,null,{"$f":"IF(O17=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O17,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O17,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q17=\"\",0,Q17*10000*P17)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},66859.63,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",58.571864737510829,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA17:CD17)","v":58.571864737510829},null,"",66859.63,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG17:DJ17)=U17,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(J18*H18,0)","v":0},null,1,0,null,null,{"$f":"IF(O18=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O18,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O18,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA18:CD18)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG18:DJ18)=U18,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O19=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O19,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O19,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O20=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O20,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O20,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O21=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O21,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O21,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O22=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O22,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O22,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O23=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O23,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O23,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AT23=\"y\",BY$14,IF(AND(AT23>0,AT23<=1),AT23*BY$14,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O24=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O24,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O24,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AL24=\"y\",BQ$14,IF(AND(AL24>0,AL24<=1),AL24*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O25=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O25,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O25,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O26=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O26,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O26,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O27=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O27,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O27,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O28=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O28,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O28,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O29=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O29,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O29,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O30=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O30,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O30,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BP30=\"\",\"\",(BP30/$CE30)*$U30)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O31=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O31,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O31,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA31=\"\",\"\",(BA31/$CE31)*$U31)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O32=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O32,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O32,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V32=\"y\",BA$14,IF(AND(V32>0,V32<=1),V32*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O33=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O33,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O33,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O34=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O34,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O34,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O35=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O35,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O35,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O36=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O36,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O36,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O37=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O37,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O37,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O38=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O38,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O38,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O39=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O39,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O39,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O40=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O40,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O40,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O41=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O41,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O41,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O42=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O42,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O42,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O43=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O43,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O43,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O44=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O44,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O44,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O45=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O45,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O45,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O46=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O46,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O46,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O47=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O47,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O47,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(AK47=\"y\",BP$14,IF(AND(AK47>0,AK47<=1),AK47*BP$14,\"\"))","v":""},"","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD47=\"\",\"\",(CD47/$CE47)*$U47)","v":""},""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O48=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O48,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O48,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V48=\"y\",BA$14,IF(AND(V48>0,V48<=1),V48*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA48=\"\",\"\",(BA48/$CE48)*$U48)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BQ48=\"\",\"\",(BQ48/$CE48)*$U48)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O49=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O49,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O49,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O50=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O50,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O50,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O51=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O51,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O51,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O52=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O52,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O52,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O53=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O53,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O53,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O54=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O54,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O54,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O55=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O55,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O55,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS55=\"y\",BX$14,IF(AND(AS55>0,AS55<=1),AS55*BX$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O56=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O56,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O56,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O57=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O57,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O57,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O58=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O58,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O58,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O59=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O59,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O59,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O60=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O60,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O60,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O61=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O61,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O61,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O62=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O62,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O62,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O63=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O63,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O63,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BP63=\"\",\"\",(BP63/$CE63)*$U63)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O64=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O64,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O64,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA64=\"\",\"\",(BA64/$CE64)*$U64)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O65=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O65,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O65,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V65=\"y\",BA$14,IF(AND(V65>0,V65<=1),V65*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW65=\"y\",CB$14,IF(AND(AW65>0,AW65<=1),AW65*CB$14,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O66=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O66,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O66,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O67=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O67,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O67,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY67=\"\",\"\",(BY67/$CE67)*$U67)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O68=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O68,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O68,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O69=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O69,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O69,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O70=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O70,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O70,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O71=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O71,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O71,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O72=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O72,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O72,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O73=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O73,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O73,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O74=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O74,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O74,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O75=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O75,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O75,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O76=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O76,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O76,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O77=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O77,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O77,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O78=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O78,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O78,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G79=SWTYPE1,VLOOKUP(I79,SWUnitrates1,2,FALSE),IF(G79=SWTYPE2,VLOOKUP(I79,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"IFERROR(J79*H79,0)","v":0},null,{"$f":"IF(L79=\"\",1,VLOOKUP(L79,SWsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O79=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O79,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O79,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K80=\"\",\"\",K80*M80)","v":0},null,null,{"$f":"IF(O80=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O80,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O80,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O81=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O81,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O81,Landcost2,2,FALSE),\"Error\")))","v":0},{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA81=\"\",\"\",(BA81/$CE81)*$U81)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O82=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O82,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O82,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V82=\"y\",BA$14,IF(AND(V82>0,V82<=1),V82*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA82:CD82)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG82:DJ82)=U82,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O83=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O83,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O83,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O84=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O84,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O84,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O85=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O85,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O85,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O86=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O86,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O86,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AQ86=\"y\",BV$14,IF(AND(AQ86>0,AQ86<=1),AQ86*BV$14,\"\"))","v":""},"","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O87=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O87,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O87,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AL87=\"y\",BQ$14,IF(AND(AL87>0,AL87<=1),AL87*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O88=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O88,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O88,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O89=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O89,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O89,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O90=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O90,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O90,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O91=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O91,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O91,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O92=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O92,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O92,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O93=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O93,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O93,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O94=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O94,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O94,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O95=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O95,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O95,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BW95=\"\",\"\",(BW95/$CE95)*$U95)","v":""},"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O96=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O96,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O96,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BQ96=\"\",\"\",(BQ96/$CE96)*$U96)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O97=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O97,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O97,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","",{"$f":"IF(BO97=\"\",\"\",(BO97/$CE97)*$U97)","v":""},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O98=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O98,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O98,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(Z98=\"y\",BE$14,IF(AND(Z98>0,Z98<=1),Z98*BE$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA98=\"\",\"\",(BA98/$CE98)*$U98)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O99=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O99,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O99,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V99=\"y\",BA$14,IF(AND(V99>0,V99<=1),V99*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O100=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O100,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O100,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O101=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O101,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O101,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O102=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O102,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O102,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O103=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O103,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O103,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O104=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O104,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O104,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O105=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O105,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O105,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O106=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O106,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O106,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O107=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O107,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O107,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O108=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O108,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O108,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O109=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O109,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O109,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O110=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O110,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O110,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O111=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O111,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O111,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O112=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O112,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O112,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O113=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O113,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O113,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O114=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O114,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O114,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O115=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O115,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O115,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O116=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O116,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O116,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BD116=\"\",\"\",(BD116/$CE116)*$U116)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD116=\"\",\"\",(CD116/$CE116)*$U116)","v":""},""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O117=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O117,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O117,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA117=\"\",\"\",(BA117/$CE117)*$U117)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O118=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O118,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O118,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O119=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O119,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O119,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AC119=\"y\",BH$14,IF(AND(AC119>0,AC119<=1),AC119*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O120=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O120,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O120,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O121=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O121,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O121,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O122=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O122,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O122,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O123=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O123,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O123,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O124=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O124,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O124,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O125=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O125,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O125,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O126=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O126,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O126,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O127=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O127,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O127,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O128=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O128,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O128,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O129=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O129,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O129,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O130=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O130,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O130,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O131=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O131,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O131,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O132=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O132,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O132,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O133=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O133,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O133,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O134=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O134,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O134,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O135=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O135,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O135,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O136=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O136,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O136,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O137=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O137,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O137,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O138=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O138,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O138,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BQ138=\"\",\"\",(BQ138/$CE138)*$U138)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O139=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O139,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O139,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O140=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O140,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O140,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O141=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O141,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O141,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O142=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O142,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O142,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G143=SWTYPE1,VLOOKUP(I143,SWUnitrates1,2,FALSE),IF(G143=SWTYPE2,VLOOKUP(I143,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"IFERROR(J143*H143,0)","v":0},null,{"$f":"IF(L143=\"\",1,VLOOKUP(L143,SWsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O143=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O143,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O143,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AT143=\"y\",BY$14,IF(AND(AT143>0,AT143<=1),AT143*BY$14,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K144=\"\",\"\",K144*M144)","v":0},null,null,{"$f":"IF(O144=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O144,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O144,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T144*(R144+N144),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(Y144=\"y\",BD$14,IF(AND(Y144>0,Y144<=1),Y144*BD$14,\"\"))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AO144=\"y\",BT$14,IF(AND(AO144>0,AO144<=1),AO144*BT$14,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O145=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O145,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O145,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q145=\"\",0,Q145*10000*P145)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V145=\"y\",BA$14,IF(AND(V145>0,V145<=1),V145*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O146=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O146,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O146,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA146:CD146)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG146:DJ146)=U146,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O147=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O147,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O147,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O148=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O148,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O148,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O149=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O149,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O149,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O150=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O150,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O150,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BN150=\"\",\"\",(BN150/$CE150)*$U150)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O151=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O151,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O151,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA151=\"\",\"\",(BA151/$CE151)*$U151)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O152=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O152,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O152,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O153=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O153,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O153,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O154=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O154,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O154,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O155=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O155,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O155,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O156=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O156,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O156,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O157=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O157,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O157,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BY157=\"\",\"\",(BY157/$CE157)*$U157)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O158=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O158,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O158,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O159=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O159,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O159,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AN159=\"y\",BS$14,IF(AND(AN159>0,AN159<=1),AN159*BS$14,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O160=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O160,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O160,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AL160=\"y\",BQ$14,IF(AND(AL160>0,AL160<=1),AL160*BQ$14,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O161=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O161,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O161,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O162=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O162,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O162,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O163=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O163,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O163,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O164=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O164,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O164,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O165=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O165,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O165,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O166=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O166,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O166,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O167=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O167,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O167,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O168=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O168,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O168,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O169=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O169,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O169,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O170=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O170,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O170,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BI170=\"\",\"\",(BI170/$CE170)*$U170)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O171=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O171,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O171,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA171=\"\",\"\",(BA171/$CE171)*$U171)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O172=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O172,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O172,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O173=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O173,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O173,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(X173=\"y\",BC$14,IF(AND(X173>0,X173<=1),X173*BC$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O174=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O174,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O174,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V174=\"y\",BA$14,IF(AND(V174>0,V174<=1),V174*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O175=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O175,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O175,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O176=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O176,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O176,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O177=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O177,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O177,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O178=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O178,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O178,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O179=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O179,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O179,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O180=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O180,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O180,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O181=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O181,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O181,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O182=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O182,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O182,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O183=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O183,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O183,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O184=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O184,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O184,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O185=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O185,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O185,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW185=\"y\",CB$14,IF(AND(AW185>0,AW185<=1),AW185*CB$14,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O186=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O186,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O186,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O187=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O187,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O187,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O188=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O188,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O188,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O189=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O189,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O189,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O190=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O190,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O190,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O191=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O191,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O191,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AA191=\"y\",BF$14,IF(AND(AA191>0,AA191<=1),AA191*BF$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","",{"$f":"IF(AT191=\"y\",BY$14,IF(AND(AT191>0,AT191<=1),AT191*BY$14,\"\"))","v":""},"","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O192=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O192,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O192,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BK192=\"\",\"\",(BK192/$CE192)*$U192)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O193=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O193,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O193,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O194=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O194,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O194,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O195=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O195,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O195,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O196=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O196,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O196,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O197=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O197,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O197,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O198=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O198,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O198,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O199=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O199,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O199,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O200=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O200,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O200,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BJ200=\"\",\"\",(BJ200/$CE200)*$U200)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O201=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O201,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O201,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA201=\"\",\"\",(BA201/$CE201)*$U201)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O202=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O202,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O202,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O203=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O203,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O203,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA203=\"\",\"\",(CA203/$CE203)*$U203)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O204=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O204,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O204,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O205=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O205,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O205,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O206=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O206,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O206,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G207=SWTYPE1,VLOOKUP(I207,SWUnitrates1,2,FALSE),IF(G207=SWTYPE2,VLOOKUP(I207,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"IFERROR(J207*H207,0)","v":0},null,{"$f":"IF(L207=\"\",1,VLOOKUP(L207,SWsitecond,2,FALSE))","v":1},0,null,null,{"$f":"IF(O207=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O207,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O207,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K208=\"\",\"\",K208*M208)","v":0},null,null,{"$f":"IF(O208=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O208,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O208,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T208*(R208+N208),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O209=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O209,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O209,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q209=\"\",0,Q209*10000*P209)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BR209=\"\",\"\",(BR209/$CE209)*$U209)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O210=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O210,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O210,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BA210:CD210)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CG210:DJ210)=U210,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O211=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O211,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O211,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O212=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O212,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O212,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O213=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O213,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O213,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O214=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O214,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O214,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AC214=\"y\",BH$14,IF(AND(AC214>0,AC214<=1),AC214*BH$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O215=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O215,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O215,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O216=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O216,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O216,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O217=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O217,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O217,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O218=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O218,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O218,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O219=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O219,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O219,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O220=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O220,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O220,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O221=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O221,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O221,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O222=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O222,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O222,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O223=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O223,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O223,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O224=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O224,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O224,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS224=\"y\",BX$14,IF(AND(AS224>0,AS224<=1),AS224*BX$14,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O225=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O225,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O225,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O226=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O226,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O226,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O227=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O227,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O227,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O228=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O228,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O228,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O229=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O229,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O229,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AB229=\"y\",BG$14,IF(AND(AB229>0,AB229<=1),AB229*BG$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BD229=\"\",\"\",(BD229/$CE229)*$U229)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O230=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O230,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O230,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V230=\"y\",BA$14,IF(AND(V230>0,V230<=1),V230*BA$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA230=\"\",\"\",(BA230/$CE230)*$U230)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O231=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O231,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O231,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O232=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O232,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O232,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O233=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O233,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O233,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O234=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O234,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O234,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AH234=\"y\",BM$14,IF(AND(AH234>0,AH234<=1),AH234*BM$14,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O235=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O235,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O235,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O236=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O236,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O236,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O237=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O237,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O237,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU237=\"\",\"\",(BU237/$CE237)*$U237)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O238=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O238,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O238,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O239=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O239,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O239,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BT239=\"\",\"\",(BT239/$CE239)*$U239)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O240=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O240,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O240,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O241=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O241,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O241,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O242=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O242,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O242,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O243=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O243,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O243,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O244=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O244,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O244,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O245=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O245,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O245,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O246=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O246,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O246,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O247=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O247,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O247,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O248=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O248,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O248,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O249=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O249,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O249,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O250=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O250,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O250,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O251=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O251,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O251,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BQ251=\"\",\"\",(BQ251/$CE251)*$U251)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O252=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O252,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O252,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O253=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O253,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O253,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O254=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O254,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O254,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O255=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O255,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O255,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O256=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O256,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O256,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O257=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O257,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O257,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AJ257=\"y\",BO$14,IF(AND(AJ257>0,AJ257<=1),AJ257*BO$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O258=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O258,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O258,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O259=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O259,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O259,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O260=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O260,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O260,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O261=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O261,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O261,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O262=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O262,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O262,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O263=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O263,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O263,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BN263=\"\",\"\",(BN263/$CE263)*$U263)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O264=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O264,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O264,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BA264=\"\",\"\",(BA264/$CE264)*$U264)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O265=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O265,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O265,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O266=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O266,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O266,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD266=\"\",\"\",(CD266/$CE266)*$U266)","v":""},""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O267=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O267,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O267,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O268=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O268,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O268,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O269=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O269,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O269,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O270=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O270,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O270,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O271,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O272,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O273,Landcost2,2,FALSE),\"Error\")))","v":0},{"$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$8=\"Location\",VLOOKUP(O274,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O275,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O276,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O277,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O278,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O279,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O280,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O281,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O282,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O283,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O284,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O285,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O286,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O287,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O288,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O289,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O290,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O291,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O292,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O293,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O294,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O295,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O296,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O297,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O298,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O299,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O300,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O301,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O302,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O303,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O304,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O305,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O306,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O307,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O308,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O309,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O310,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O311,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O312,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O313,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O314,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O315,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O316,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O317,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O318,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O319,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O320,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O321,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O322,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O323,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O324,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O325,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O326,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O327,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O328,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O329,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O330,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O331,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O332,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O333,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O334,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O335,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O336,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O337,Landcost2,2,FALSE),\"Error\")))","v":0},{"$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$8=\"Location\",VLOOKUP(O338,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O339,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O340,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O341,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O342,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O343,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O344,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O345,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O346,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O347,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O348,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O349,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O350,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O351,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O352,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O353,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O354,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O355,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O356,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O357,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O358,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O359,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O360,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O361,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AJ361=\"y\",BO$14,IF(AND(AJ361>0,AJ361<=1),AJ361*BO$14,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O362=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O362,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O362,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O363=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O363,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O363,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O364,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O365,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O366,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O367,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O368,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O369,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O370,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O371,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O372,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O373,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O374,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O375,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O376,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O377,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O378,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O379,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O380,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O381,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O382,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O383,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O384,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O385,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O386,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O387,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O388,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O389,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O390,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O391,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O392,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O393,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O394,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O395,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O396,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O397,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O398,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O399,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O400,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$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$8=\"Location\",VLOOKUP(O401,Landcost2,2,FALSE),\"Error\")))","v":0},{"$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":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B19,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B20,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$8=\"Location\",'Unit Rates - Land'!$B21,IF($D$8=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":0}]
[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":"Goondiwindi Regional 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":359,"n_cols":123,"rows_kept":359,"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,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Water Supply"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Insert references to relevant data sources which support the scope, values and timing entered in the Spreadsheet below"]
[]
[]
[null,"Land Valuation Type",null,null,"Location"]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,null,"Asset Attributes",null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Goondiwindi"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Texas"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"Inglewood"},{"$f":"'Catchment Demand - Water Supply'!$C11","v":"Yelarbon"},{"$f":"'Catchment Demand - Water Supply'!$C12","v":"Talwood"},{"$f":"'Catchment Demand - Water Supply'!$C13","v":"Toobeah"},{"$f":"'Catchment Demand - Water Supply'!$C14","v":"Bungunya"},{"$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'!$C8","v":"Goondiwindi"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Texas"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"Inglewood"},{"$f":"'Catchment Demand - Water Supply'!$C11","v":"Yelarbon"},{"$f":"'Catchment Demand - Water Supply'!$C12","v":"Talwood"},{"$f":"'Catchment Demand - Water Supply'!$C13","v":"Toobeah"},{"$f":"'Catchment Demand - Water Supply'!$C14","v":"Bungunya"},{"$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'!$C8","v":"Goondiwindi"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Texas"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"Inglewood"},{"$f":"'Catchment Demand - Water Supply'!$C11","v":"Yelarbon"},{"$f":"'Catchment Demand - Water Supply'!$C12","v":"Talwood"},{"$f":"'Catchment Demand - Water Supply'!$C13","v":"Toobeah"},{"$f":"'Catchment Demand - Water Supply'!$C14","v":"Bungunya"},{"$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":5592},699,726,238,75,220,195,{"$f":"IFERROR(VLOOKUP(AK13,watercatch,6,FALSE),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"AD16","v":5592},{"$f":"AE16","v":699},726,238,75,220,195,{"$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,{"$f":"SUM(CO17:CO324)","v":19558571.660590112},1533322.0539705926,1044381.5533085228,1851394.1429644912,344911.02856038226,278926.79677108926,389554.45143616397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"W01",null,null,"New reservoir",null,null,null,null,null,null,{"$f":"IF(K17=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K17,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K17,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(M17=\"\",0,M17*10000*L17)","v":0},{"$f":"IF(H17=TYPE1,VLOOKUP(J17,WaterUnitrates1,2,FALSE),IF(H17=TYPE2,VLOOKUP(J17,Unitrates2,2,FALSE),0))","v":0},200000,2017,{"$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":0.15},null,{"$f":"IFERROR(IF(P17=\"\",\"\",P17*T17*(1+U17)*(1+V17)*R17),\"\")","v":229999.99999999997},2022,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X17-YEAR)","v":1.2536839811590648},{"$f":"IF(X17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,{"$f":"IFERROR((W17*Y17*(1-AA17)+(N17*((1+Landind)^(X17-YEAR)))),0)","v":288347.31566658488},{"$f":"IFERROR(AB17*Z17,0)","v":200420.56422328524},null,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD17=\"y\",BI$16,IF(AND(AD17>0,AD17<=1),AD17*BI$16,\"\"))","v":""},"","","",75,{"$f":"IF(AI17=\"y\",BN$16,IF(AND(AI17>0,AI17<=1),AI17*BN$16,\"\"))","v":""},"","","","","","","","","","",{"$f":"IF(AT17=\"y\",BY$16,IF(AND(AT17>0,AT17<=1),AT17*BY$16,\"\"))","v":""},"","","",{"$f":"IF(AX17=\"y\",CC$16,IF(AND(AX17>0,AX17<=1),AX17*CC$16,\"\"))","v":""},"","","",{"$f":"IF(BB17=\"y\",CG$16,IF(AND(BB17>0,BB17<=1),BB17*CG$16,\"\"))","v":""},"","","","","",{"$f":"SUM(BI17:CL17)","v":75},null,{"$f":"IF(BI17=\"\",\"\",(BI17/$CM17)*$AC17)","v":""},{"$f":"IF(BJ17=\"\",\"\",(BJ17/$CM17)*$AC17)","v":""},{"$f":"IF(BK17=\"\",\"\",(BK17/$CM17)*$AC17)","v":""},{"$f":"IF(BL17=\"\",\"\",(BL17/$CM17)*$AC17)","v":""},{"$f":"IF(BM17=\"\",\"\",(BM17/$CM17)*$AC17)","v":200420.56422328524},{"$f":"IF(BN17=\"\",\"\",(BN17/$CM17)*$AC17)","v":""},{"$f":"IF(BO17=\"\",\"\",(BO17/$CM17)*$AC17)","v":""},{"$f":"IF(BP17=\"\",\"\",(BP17/$CM17)*$AC17)","v":""},{"$f":"IF(BQ17=\"\",\"\",(BQ17/$CM17)*$AC17)","v":""},{"$f":"IF(BR17=\"\",\"\",(BR17/$CM17)*$AC17)","v":""},{"$f":"IF(BS17=\"\",\"\",(BS17/$CM17)*$AC17)","v":""},{"$f":"IF(BT17=\"\",\"\",(BT17/$CM17)*$AC17)","v":""},{"$f":"IF(BU17=\"\",\"\",(BU17/$CM17)*$AC17)","v":""},{"$f":"IF(BV17=\"\",\"\",(BV17/$CM17)*$AC17)","v":""},{"$f":"IF(BW17=\"\",\"\",(BW17/$CM17)*$AC17)","v":""},{"$f":"IF(BX17=\"\",\"\",(BX17/$CM17)*$AC17)","v":""},{"$f":"IF(BY17=\"\",\"\",(BY17/$CM17)*$AC17)","v":""},{"$f":"IF(BZ17=\"\",\"\",(BZ17/$CM17)*$AC17)","v":""},{"$f":"IF(CA17=\"\",\"\",(CA17/$CM17)*$AC17)","v":""},{"$f":"IF(CB17=\"\",\"\",(CB17/$CM17)*$AC17)","v":""},{"$f":"IF(CC17=\"\",\"\",(CC17/$CM17)*$AC17)","v":""},{"$f":"IF(CD17=\"\",\"\",(CD17/$CM17)*$AC17)","v":""},{"$f":"IF(CE17=\"\",\"\",(CE17/$CM17)*$AC17)","v":""},{"$f":"IF(CF17=\"\",\"\",(CF17/$CM17)*$AC17)","v":""},{"$f":"IF(CG17=\"\",\"\",(CG17/$CM17)*$AC17)","v":""},{"$f":"IF(CH17=\"\",\"\",(CH17/$CM17)*$AC17)","v":""},{"$f":"IF(CI17=\"\",\"\",(CI17/$CM17)*$AC17)","v":""},{"$f":"IF(CJ17=\"\",\"\",(CJ17/$CM17)*$AC17)","v":""},{"$f":"IF(CK17=\"\",\"\",(CK17/$CM17)*$AC17)","v":""},{"$f":"IF(CL17=\"\",\"\",(CL17/$CM17)*$AC17)","v":""},{"$f":"IF(SUM(CO17:DR17)=AC17,\"\",\"ERROR\")","v":""}]
[null,null,"W02",null,null,"New reservoir",null,null,null,null,null,null,{"$f":"IF(K18=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K18,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K18,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,200000,2017,{"$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$23,2,FALSE))","v":1},0.15,null,229999.99999999997,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X18-YEAR)","v":1.2536839811590648},{"$f":"IF(X18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,288347.31566658488,200420.56422328524,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",238,"","","","","","","","","","","","","","","","","","","","","","","","","","",238,null,"","","",200420.56422328524,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W03",null,null,"Pressure pumps for fire flow",null,null,null,null,null,null,{"$f":"IF(K19=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K19,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K19,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,150000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,180000,2034,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X19-YEAR)","v":1.9704446056204932},{"$f":"IF(X19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.33579877152592269},0,354680.02901168878,119101.11802690371,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",238,"","","","","","","","","","","","","","","","","","","","","","","","","","",238,null,"","","",119101.11802690371,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W04",null,null,"Upgrade potable water  main from reservoir to town",null,null,null,null,null,null,{"$f":"IF(K20=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K20,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K20,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,400000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,480000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X20-YEAR)","v":1.5717235246148424},{"$f":"IF(X20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,754427.29181512434,364476.99868654821,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",364476.99868654821,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W05",null,null,"Graity Potable main from Reserviour upgrade",null,null,null,null,null,null,{"$f":"IF(K21=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K21,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K21,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,250000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,300000,2034,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X21-YEAR)","v":1.9704446056204932},{"$f":"IF(X21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.33579877152592269},0,591133.381686148,198501.86337817286,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",198501.86337817286,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W06",null,null,"Goondiwindi WTP1",null,null,null,null,null,null,{"$f":"IF(K22=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K22,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K22,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,10000000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,12000000,2034,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X22-YEAR)","v":1.9704446056204932},{"$f":"IF(X22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.33579877152592269},0,23645335.267445918,7940074.5351269143,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,7940074.5351269143,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W07",null,null,"Goondiwindi WFP2",null,null,null,null,null,null,{"$f":"IF(K23=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K23,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K23,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,10000000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,12000000,2034,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X23-YEAR)","v":1.9704446056204932},{"$f":"IF(X23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.33579877152592269},0,23645335.267445918,7940074.5351269143,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,7940074.5351269143,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W08",null,null,"New reservoir",null,null,null,null,null,null,{"$f":"IF(K24=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K24,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K24,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1000000,2017,{"$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$23,2,FALSE))","v":1},0.15,null,1150000,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X24-YEAR)","v":1.2536839811590648},{"$f":"IF(X24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,1441736.5783329245,1002102.8211164263,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,1002102.8211164263,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W09",null,null,"Upgrade Raw water  main",null,null,null,null,null,null,{"$f":"IF(K25=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K25,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K25,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,800000,2017,{"$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$23,2,FALSE))","v":1},0.15,null,919999.99999999988,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X25-YEAR)","v":1.2536839811590648},{"$f":"IF(X25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,1153389.2626663395,801682.25689314096,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",801682.25689314096,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W10",null,null,"Upgrade Riddles Booster Pump",null,null,null,null,null,null,{"$f":"IF(K26=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K26,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K26,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,300000,2017,{"$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$23,2,FALSE))","v":1},0.15,null,345000,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X26-YEAR)","v":1.2536839811590648},{"$f":"IF(X26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,432520.97349987732,300630.84633492783,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,300630.84633492783,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W11",null,null,"Upgrade Raw water  main",null,null,null,null,null,null,{"$f":"IF(K27=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K27,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K27,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,300000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,360000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X27-YEAR)","v":1.5717235246148424},{"$f":"IF(X27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,565820.46886134322,273357.74901491118,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",238,"","","","","","","","","","","","","","","","","","","","","","","","","","",238,null,"","","",273357.74901491118,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W12",null,null,"Water Allocation Purchase",null,null,null,null,null,null,{"$f":"IF(K28=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K28,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K28,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,2500000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,3000000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X28-YEAR)","v":1.5717235246148424},{"$f":"IF(X28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,4715170.5738445269,2277981.2417909261,"y","y","y","y","y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,699,726,238,75,"","","","","","","","","","","","","","","","","","","","","","","","","",7330,null,1737854.1751834732,217231.77189793414,225622.69870944234,73964.465968109202,23308.130031967186,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W13",null,null,"Upgrade Potable water Rising main",null,null,null,null,null,null,{"$f":"IF(K29=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K29,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K29,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1200000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,1440000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X29-YEAR)","v":1.5717235246148424},{"$f":"IF(X29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,2263281.8754453729,1093430.9960596447,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",238,"","","","","","","","","","","","","","","","","","","","","","","","","","",238,null,"","","",1093430.9960596447,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W14",null,null,"Replace Telemetry",null,null,null,null,null,null,{"$f":"IF(K30=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K30,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K30,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,150000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,180000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X30-YEAR)","v":1.5717235246148424},{"$f":"IF(X30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,282910.23443067161,136678.87450745559,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",136678.87450745559,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W15",null,null,"Replace Telemetry",null,null,null,null,null,null,{"$f":"IF(K31=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K31,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K31,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,100000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,120000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X31-YEAR)","v":1.5717235246148424},{"$f":"IF(X31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,188606.82295378108,91119.249671637052,null,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",75,"","","","","","","","","","","","","","","","","","","","","","","","","",75,null,"","","","",91119.249671637052,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W16",null,null,"Replace Telemetry",null,null,null,null,null,null,{"$f":"IF(K32=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K32,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K32,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,300000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,360000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X32-YEAR)","v":1.5717235246148424},{"$f":"IF(X32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,565820.46886134322,273357.74901491118,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","",{"$f":"IF(AK32=\"y\",BP$16,IF(AND(AK32>0,AK32<=1),AK32*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",5592,null,273357.74901491118,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W17",null,null,"Replace Telemetry",null,null,null,null,null,null,{"$f":"IF(K33=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K33,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K33,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,150000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,180000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X33-YEAR)","v":1.5717235246148424},{"$f":"IF(X33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,282910.23443067161,136678.87450745559,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",136678.87450745559,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W18",null,null,"Replace Telemetry",null,null,null,null,null,null,{"$f":"IF(K34=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K34,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K34,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,100000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,120000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X34-YEAR)","v":1.5717235246148424},{"$f":"IF(X34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,188606.82295378108,91119.249671637052,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",238,"","","","","","","","","","","","","","","","","","","","","","","","","","",238,null,"","","",91119.249671637052,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W19",null,null,"Replace Telemetry",null,null,null,null,null,null,{"$f":"IF(K35=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K35,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K35,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,80000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,96000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X35-YEAR)","v":1.5717235246148424},{"$f":"IF(X35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,150885.45836302487,72895.39973730965,null,null,null,null,null,"y","y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",220,195,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BE35=\"y\",CJ$16,IF(AND(BE35>0,BE35<=1),BE35*CJ$16,\"\"))","v":""},"","",415,null,"","","","","",38643.34443905572,34252.05529825393,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W20",null,null,"Generator for Raw Water ",null,null,null,null,null,null,{"$f":"IF(K36=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K36,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K36,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,60000,2017,{"$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$23,2,FALSE))","v":1},0.15,null,69000,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X36-YEAR)","v":1.2536839811590648},{"$f":"IF(X36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,86504.194699975473,60126.169266985577,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",60126.169266985577,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W21",null,null,"Potable rising main to Reserviour line",null,null,null,null,null,null,{"$f":"IF(K37=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K37,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K37,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,250000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,300000,2034,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X37-YEAR)","v":1.9704446056204932},{"$f":"IF(X37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.33579877152592269},0,591133.381686148,198501.86337817286,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",198501.86337817286,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W22",null,null,"Replace Filters",null,null,null,null,null,null,{"$f":"IF(K38=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K38,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K38,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,150000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,180000,2034,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X38-YEAR)","v":1.9704446056204932},{"$f":"IF(X38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.33579877152592269},0,354680.02901168878,119101.11802690371,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",119101.11802690371,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W23",null,null,"Replace Filters",null,null,null,null,null,null,{"$f":"IF(K39=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K39,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K39,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,150000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,180000,2034,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X39-YEAR)","v":1.9704446056204932},{"$f":"IF(X39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.33579877152592269},0,354680.02901168878,119101.11802690371,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",119101.11802690371,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W24",null,null,"Generator for Raw Water ",null,null,null,null,null,null,{"$f":"IF(K40=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K40,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K40,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,30000,2017,{"$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$23,2,FALSE))","v":1},0.15,null,34500,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X40-YEAR)","v":1.2536839811590648},{"$f":"IF(X40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,43252.097349987736,30063.084633492788,null,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",75,"","","","","","","","","","","","","","","","","","","","","","","","","",75,null,"","","","",30063.084633492788,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W25",null,null,"Replace Raw Pumps ",null,null,null,null,null,null,{"$f":"IF(K41=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K41,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K41,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,50000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,60000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X41-YEAR)","v":1.5717235246148424},{"$f":"IF(X41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,94303.411476890542,45559.624835818526,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",220,"","","","","","","","","","","","","","","","","","","","","","","","",220,null,"","","","","",45559.624835818526,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W26",null,null,"Replace Raw Rising Main ",null,null,null,null,null,null,{"$f":"IF(K42=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K42,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K42,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,150000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,180000,2034,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X42-YEAR)","v":1.9704446056204932},{"$f":"IF(X42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.33579877152592269},0,354680.02901168878,119101.11802690371,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",220,"","","","","","","","","","","","","","","","","","","","","","","","",220,null,"","","","","",119101.11802690371,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W27",null,null,"Replace Pressure pump system",null,null,null,null,null,null,{"$f":"IF(K43=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K43,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K43,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,30000,2017,{"$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$23,2,FALSE))","v":1},0.15,null,34500,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X43-YEAR)","v":1.2536839811590648},{"$f":"IF(X43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,43252.097349987736,30063.084633492788,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",220,"","","","","","","","","","","","","","","","","","","","","","","","",220,null,"","","","","",30063.084633492788,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W28",null,null,"Replace Bore Rising Main",null,null,null,null,null,null,{"$f":"IF(K44=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K44,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K44,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,50000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,60000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X44-YEAR)","v":1.5717235246148424},{"$f":"IF(X44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,94303.411476890542,45559.624835818526,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",220,"","","","","","","","","","","","","",{"$f":"IF(AW44=\"y\",CB$16,IF(AND(AW44>0,AW44<=1),AW44*CB$16,\"\"))","v":""},"","","","","","","","","","",220,null,"","","","","",45559.624835818526,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W29",null,null,"Praw Water Pump Replacement",null,null,null,null,null,null,{"$f":"IF(K45=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K45,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K45,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,60000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,72000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X45-YEAR)","v":1.5717235246148424},{"$f":"IF(X45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,113164.09377226865,54671.549802982234,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",195,"","","","","","","","","","","","","","","","","","","","","","","",195,null,"","","","","","",54671.549802982234,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W30",null,null,"Water Quality Upgrade ",null,null,null,null,null,null,{"$f":"IF(K46=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K46,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K46,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,300000,2017,{"$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$23,2,FALSE))","v":1},0.15,null,345000,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X46-YEAR)","v":1.2536839811590648},{"$f":"IF(X46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,432520.97349987732,300630.84633492783,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",195,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI46:CL46)","v":195},null,{"$f":"IF(BI46=\"\",\"\",(BI46/$CM46)*$AC46)","v":""},{"$f":"IF(BJ46=\"\",\"\",(BJ46/$CM46)*$AC46)","v":""},{"$f":"IF(BK46=\"\",\"\",(BK46/$CM46)*$AC46)","v":""},{"$f":"IF(BL46=\"\",\"\",(BL46/$CM46)*$AC46)","v":""},{"$f":"IF(BM46=\"\",\"\",(BM46/$CM46)*$AC46)","v":""},{"$f":"IF(BN46=\"\",\"\",(BN46/$CM46)*$AC46)","v":""},{"$f":"IF(BO46=\"\",\"\",(BO46/$CM46)*$AC46)","v":300630.84633492783},{"$f":"IF(BP46=\"\",\"\",(BP46/$CM46)*$AC46)","v":""},{"$f":"IF(BQ46=\"\",\"\",(BQ46/$CM46)*$AC46)","v":""},{"$f":"IF(BR46=\"\",\"\",(BR46/$CM46)*$AC46)","v":""},{"$f":"IF(BS46=\"\",\"\",(BS46/$CM46)*$AC46)","v":""},{"$f":"IF(BT46=\"\",\"\",(BT46/$CM46)*$AC46)","v":""},{"$f":"IF(BU46=\"\",\"\",(BU46/$CM46)*$AC46)","v":""},{"$f":"IF(BV46=\"\",\"\",(BV46/$CM46)*$AC46)","v":""},{"$f":"IF(BW46=\"\",\"\",(BW46/$CM46)*$AC46)","v":""},{"$f":"IF(BX46=\"\",\"\",(BX46/$CM46)*$AC46)","v":""},{"$f":"IF(BY46=\"\",\"\",(BY46/$CM46)*$AC46)","v":""},{"$f":"IF(BZ46=\"\",\"\",(BZ46/$CM46)*$AC46)","v":""},{"$f":"IF(CA46=\"\",\"\",(CA46/$CM46)*$AC46)","v":""},{"$f":"IF(CB46=\"\",\"\",(CB46/$CM46)*$AC46)","v":""},{"$f":"IF(CC46=\"\",\"\",(CC46/$CM46)*$AC46)","v":""},{"$f":"IF(CD46=\"\",\"\",(CD46/$CM46)*$AC46)","v":""},{"$f":"IF(CE46=\"\",\"\",(CE46/$CM46)*$AC46)","v":""},{"$f":"IF(CF46=\"\",\"\",(CF46/$CM46)*$AC46)","v":""},{"$f":"IF(CG46=\"\",\"\",(CG46/$CM46)*$AC46)","v":""},{"$f":"IF(CH46=\"\",\"\",(CH46/$CM46)*$AC46)","v":""},{"$f":"IF(CI46=\"\",\"\",(CI46/$CM46)*$AC46)","v":""},{"$f":"IF(CJ46=\"\",\"\",(CJ46/$CM46)*$AC46)","v":""},{"$f":"IF(CK46=\"\",\"\",(CK46/$CM46)*$AC46)","v":""},{"$f":"IF(CL46=\"\",\"\",(CL46/$CM46)*$AC46)","v":""},{"$f":"IF(SUM(CO46:DR46)=AC46,\"\",\"ERROR\")","v":""}]
[null,null,"W31",null,null,"Pressure Zone implementation",null,null,null,null,null,null,{"$f":"IF(K47=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K47,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K47,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,400000,2017,{"$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$23,2,FALSE))","v":1},0.2,null,480000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X47-YEAR)","v":1.5717235246148424},{"$f":"IF(X47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,754427.29181512434,364476.99868654821,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","",{"$f":"IF(AJ47=\"y\",BO$16,IF(AND(AJ47>0,AJ47<=1),AJ47*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",5592,null,364476.99868654821,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K48=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K48,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K48,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"",{"$f":"IF(L48=\"Passive\",(W48*Q48),\"\")","v":""},{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X48-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD48=\"y\",BI$16,IF(AND(AD48>0,AD48<=1),AD48*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K49=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K49,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K49,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X49-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$10=\"Location\",VLOOKUP(K50,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X50-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$10=\"Location\",VLOOKUP(K51,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X51-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$10=\"Location\",VLOOKUP(K52,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X52-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X52<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X52-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$10=\"Location\",VLOOKUP(K53,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X53-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X53<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X53-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$10=\"Location\",VLOOKUP(K54,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X54-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X54<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X54-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$10=\"Location\",VLOOKUP(K55,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X55-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X55<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X55-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$10=\"Location\",VLOOKUP(K56,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X56-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X56<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X56-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AQ56=\"y\",BV$16,IF(AND(AQ56>0,AQ56<=1),AQ56*BV$16,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K57=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K57,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K57,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X57-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X57<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X57-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI57:CL57)","v":0},null,{"$f":"IF(BI57=\"\",\"\",(BI57/$CM57)*$AC57)","v":""},{"$f":"IF(BJ57=\"\",\"\",(BJ57/$CM57)*$AC57)","v":""},{"$f":"IF(BK57=\"\",\"\",(BK57/$CM57)*$AC57)","v":""},{"$f":"IF(BL57=\"\",\"\",(BL57/$CM57)*$AC57)","v":""},{"$f":"IF(BM57=\"\",\"\",(BM57/$CM57)*$AC57)","v":""},{"$f":"IF(BN57=\"\",\"\",(BN57/$CM57)*$AC57)","v":""},{"$f":"IF(BO57=\"\",\"\",(BO57/$CM57)*$AC57)","v":""},{"$f":"IF(BP57=\"\",\"\",(BP57/$CM57)*$AC57)","v":""},{"$f":"IF(BQ57=\"\",\"\",(BQ57/$CM57)*$AC57)","v":""},{"$f":"IF(BR57=\"\",\"\",(BR57/$CM57)*$AC57)","v":""},{"$f":"IF(BS57=\"\",\"\",(BS57/$CM57)*$AC57)","v":""},{"$f":"IF(BT57=\"\",\"\",(BT57/$CM57)*$AC57)","v":""},{"$f":"IF(BU57=\"\",\"\",(BU57/$CM57)*$AC57)","v":""},{"$f":"IF(BV57=\"\",\"\",(BV57/$CM57)*$AC57)","v":""},{"$f":"IF(BW57=\"\",\"\",(BW57/$CM57)*$AC57)","v":""},{"$f":"IF(BX57=\"\",\"\",(BX57/$CM57)*$AC57)","v":""},{"$f":"IF(BY57=\"\",\"\",(BY57/$CM57)*$AC57)","v":""},{"$f":"IF(BZ57=\"\",\"\",(BZ57/$CM57)*$AC57)","v":""},{"$f":"IF(CA57=\"\",\"\",(CA57/$CM57)*$AC57)","v":""},{"$f":"IF(CB57=\"\",\"\",(CB57/$CM57)*$AC57)","v":""},{"$f":"IF(CC57=\"\",\"\",(CC57/$CM57)*$AC57)","v":""},{"$f":"IF(CD57=\"\",\"\",(CD57/$CM57)*$AC57)","v":""},{"$f":"IF(CE57=\"\",\"\",(CE57/$CM57)*$AC57)","v":""},{"$f":"IF(CF57=\"\",\"\",(CF57/$CM57)*$AC57)","v":""},{"$f":"IF(CG57=\"\",\"\",(CG57/$CM57)*$AC57)","v":""},{"$f":"IF(CH57=\"\",\"\",(CH57/$CM57)*$AC57)","v":""},{"$f":"IF(CI57=\"\",\"\",(CI57/$CM57)*$AC57)","v":""},{"$f":"IF(CJ57=\"\",\"\",(CJ57/$CM57)*$AC57)","v":""},{"$f":"IF(CK57=\"\",\"\",(CK57/$CM57)*$AC57)","v":""},{"$f":"IF(CL57=\"\",\"\",(CL57/$CM57)*$AC57)","v":""},{"$f":"IF(SUM(CO57:DR57)=AC57,\"\",\"ERROR\")","v":""}]
[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$10=\"Location\",VLOOKUP(K58,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X58-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X58<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X58-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$10=\"Location\",VLOOKUP(K59,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X59-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X59<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X59-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",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$10=\"Location\",VLOOKUP(K60,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X60-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X60<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X60-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",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$10=\"Location\",VLOOKUP(K61,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X61-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X61<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X61-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$10=\"Location\",VLOOKUP(K62,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X62-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X62<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X62-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$10=\"Location\",VLOOKUP(K63,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X63-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X63<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X63-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$10=\"Location\",VLOOKUP(K64,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X64-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X64<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X64-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$10=\"Location\",VLOOKUP(K65,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X65-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$10=\"Location\",VLOOKUP(K66,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(H66=TYPE1,VLOOKUP(J66,WaterUnitrates1,2,FALSE),IF(H66=TYPE2,VLOOKUP(J66,Unitrates2,2,FALSE),0))","v":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$23,2,FALSE))","v":1},{"$f":"IF(X66=\"\",\"\",IF(X66<=YEAR+5,0.075,IF(AND(X66>YEAR+5,X66<=YEAR+10),0.15,IF(AND(X66>YEAR+10,X66<=YEAR+20),0.2,IF(X66>YEAR+20,0.25,\"\")))))","v":""},null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X66-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((W66*Y66*(1-AA66)+(N66*((1+Landind)^(X66-YEAR)))),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K67=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K67,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K67,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(M67=\"\",0,M67*10000*L67)","v":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$23,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(P67=\"\",\"\",P67*T67*(1+U67)*(1+V67)*R67),\"\")","v":""},"",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X67-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,{"$f":"IFERROR(AB67*Z67,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K68=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K68,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K68,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X68-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X68<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X68-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$10=\"Location\",VLOOKUP(K69,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X69-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$10=\"Location\",VLOOKUP(K70,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X70-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X70<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X70-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",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$10=\"Location\",VLOOKUP(K71,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X71-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X71<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X71-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",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$10=\"Location\",VLOOKUP(K72,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X72-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X72<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X72-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",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$10=\"Location\",VLOOKUP(K73,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"","",{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X73-YEAR)","v":{"$error":"#VALUE!"}},{"$f":"IF(X73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":{"$error":"#VALUE!"}},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$10=\"Location\",VLOOKUP(K74,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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":1.0204840381535507E-33},{"$f":"IF(X74<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K75,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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":1.0204840381535507E-33},{"$f":"IF(X75<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X75-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BD75=\"y\",CI$16,IF(AND(BD75>0,BD75<=1),BD75*CI$16,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K76=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K76,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K76,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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":1.0204840381535507E-33},{"$f":"IF(X76<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K77,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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":1.0204840381535507E-33},{"$f":"IF(X77<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K78,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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":1.0204840381535507E-33},{"$f":"IF(X78<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K79,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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":1.0204840381535507E-33},{"$f":"IF(X79<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K80,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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":1.0204840381535507E-33},{"$f":"IF(X80<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K81,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X81-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(X81<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X81-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X81-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K82=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K82,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K82,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X82-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(X82<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X82-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K83=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K83,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K83,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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":1.0204840381535507E-33},{"$f":"IF(X83<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K84,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,null,null,{"$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":1.0204840381535507E-33},{"$f":"IF(X84<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X84-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X84-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K85=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K85,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K85,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"IF(D85=\"Passive\",(O85*I85),\"\")","v":""},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":1.0204840381535507E-33},{"$f":"IF(X85<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K86,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X86<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X86-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X86-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AV86=\"y\",CA$16,IF(AND(AV86>0,AV86<=1),AV86*CA$16,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K87=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K87,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K87,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X87<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K88,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X88<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X88-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X88-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K89=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K89,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K89,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X89<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X89-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X89-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AU89=\"y\",BZ$16,IF(AND(AU89>0,AU89<=1),AU89*BZ$16,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K90=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K90,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K90,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X90<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X90-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X90-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AG90=\"y\",BL$16,IF(AND(AG90>0,AG90<=1),AG90*BL$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K91=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K91,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K91,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X91<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X91-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X91-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD91=\"y\",BI$16,IF(AND(AD91>0,AD91<=1),AD91*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K92=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K92,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K92,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X92<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K93,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X93<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K94,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X94<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K95,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X95<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K96,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X96<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K97,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X97<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K98,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X98<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K99,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X99<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K100,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X100<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K101,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X101<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K102,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X102<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K103,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X103<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K104,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X104<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K105,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X105<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K106,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X106<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K107,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X107<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K108,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X108<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X108-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X108-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AJ108=\"y\",BO$16,IF(AND(AJ108>0,AJ108<=1),AJ108*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K109=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K109,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K109,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X109<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K110,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X110<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K111,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X111<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X111-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X111-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K112=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K112,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K112,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X112<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K113,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X113<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K114,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X114<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X114-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X114-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K115=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K115,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K115,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X115<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K116,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X116<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K117,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X117<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X117-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X117-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BC117=\"y\",CH$16,IF(AND(BC117>0,BC117<=1),BC117*CH$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K118=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K118,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K118,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X118<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K119,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X119<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K120,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X120<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K121,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X121<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X121-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X121-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI121:CL121)","v":0},null,{"$f":"IF(BI121=\"\",\"\",(BI121/$CM121)*$AC121)","v":""},{"$f":"IF(BJ121=\"\",\"\",(BJ121/$CM121)*$AC121)","v":""},{"$f":"IF(BK121=\"\",\"\",(BK121/$CM121)*$AC121)","v":""},{"$f":"IF(BL121=\"\",\"\",(BL121/$CM121)*$AC121)","v":""},{"$f":"IF(BM121=\"\",\"\",(BM121/$CM121)*$AC121)","v":""},{"$f":"IF(BN121=\"\",\"\",(BN121/$CM121)*$AC121)","v":""},{"$f":"IF(BO121=\"\",\"\",(BO121/$CM121)*$AC121)","v":""},{"$f":"IF(BP121=\"\",\"\",(BP121/$CM121)*$AC121)","v":""},{"$f":"IF(BQ121=\"\",\"\",(BQ121/$CM121)*$AC121)","v":""},{"$f":"IF(BR121=\"\",\"\",(BR121/$CM121)*$AC121)","v":""},{"$f":"IF(BS121=\"\",\"\",(BS121/$CM121)*$AC121)","v":""},{"$f":"IF(BT121=\"\",\"\",(BT121/$CM121)*$AC121)","v":""},{"$f":"IF(BU121=\"\",\"\",(BU121/$CM121)*$AC121)","v":""},{"$f":"IF(BV121=\"\",\"\",(BV121/$CM121)*$AC121)","v":""},{"$f":"IF(BW121=\"\",\"\",(BW121/$CM121)*$AC121)","v":""},{"$f":"IF(BX121=\"\",\"\",(BX121/$CM121)*$AC121)","v":""},{"$f":"IF(BY121=\"\",\"\",(BY121/$CM121)*$AC121)","v":""},{"$f":"IF(BZ121=\"\",\"\",(BZ121/$CM121)*$AC121)","v":""},{"$f":"IF(CA121=\"\",\"\",(CA121/$CM121)*$AC121)","v":""},{"$f":"IF(CB121=\"\",\"\",(CB121/$CM121)*$AC121)","v":""},{"$f":"IF(CC121=\"\",\"\",(CC121/$CM121)*$AC121)","v":""},{"$f":"IF(CD121=\"\",\"\",(CD121/$CM121)*$AC121)","v":""},{"$f":"IF(CE121=\"\",\"\",(CE121/$CM121)*$AC121)","v":""},{"$f":"IF(CF121=\"\",\"\",(CF121/$CM121)*$AC121)","v":""},{"$f":"IF(CG121=\"\",\"\",(CG121/$CM121)*$AC121)","v":""},{"$f":"IF(CH121=\"\",\"\",(CH121/$CM121)*$AC121)","v":""},{"$f":"IF(CI121=\"\",\"\",(CI121/$CM121)*$AC121)","v":""},{"$f":"IF(CJ121=\"\",\"\",(CJ121/$CM121)*$AC121)","v":""},{"$f":"IF(CK121=\"\",\"\",(CK121/$CM121)*$AC121)","v":""},{"$f":"IF(CL121=\"\",\"\",(CL121/$CM121)*$AC121)","v":""},{"$f":"IF(SUM(CO121:DR121)=AC121,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K122=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K122,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K122,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X122<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K123,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X123<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X123-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X123-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K124=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K124,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K124,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X124<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K125,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X125<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X125-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X125-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K126=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K126,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K126,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X126<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X126-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X126-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K127=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K127,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K127,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X127<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X127-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X127-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K128=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K128,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K128,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X128<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K129,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X129<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K130,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(H130=TYPE1,VLOOKUP(J130,WaterUnitrates1,2,FALSE),IF(H130=TYPE2,VLOOKUP(J130,Unitrates2,2,FALSE),0))","v":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$23,2,FALSE))","v":1},{"$f":"IF(X130=\"\",\"\",IF(X130<=YEAR+5,0.075,IF(AND(X130>YEAR+5,X130<=YEAR+10),0.15,IF(AND(X130>YEAR+10,X130<=YEAR+20),0.2,IF(X130>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X130-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(X130<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X130-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X130-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((W130*Y130*(1-AA130)+(N130*((1+Landind)^(X130-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,{"$f":"IF(K131=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K131,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K131,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(M131=\"\",0,M131*10000*L131)","v":0},0,{"$f":"IF(D131=\"Passive\",(O131*I131),\"\")","v":""},null,{"$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$23,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(P131=\"\",\"\",P131*T131*(1+U131)*(1+V131)*R131),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X131-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(X131<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X131-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X131-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AB131*Z131,0)","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(AL131=\"y\",BQ$16,IF(AND(AL131>0,AL131<=1),AL131*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K132=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K132,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K132,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X132<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K133,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X133<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K134,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X134<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K135,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X135<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X135-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X135-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K136=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K136,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K136,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X136<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X136-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X136-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K137=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K137,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K137,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X137<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K138,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X138<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K139,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X139<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X139-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X139-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AK139=\"y\",BP$16,IF(AND(AK139>0,AK139<=1),AK139*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K140=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K140,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K140,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X140<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X140-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X140-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD140=\"y\",BI$16,IF(AND(AD140>0,AD140<=1),AD140*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K141=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K141,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K141,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X141<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K142,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X142<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K143,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X143<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K144,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X144<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K145,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X145-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(X145<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X145-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X145-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K146=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K146,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K146,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X146-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(X146<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X146-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X146-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW146=\"y\",CB$16,IF(AND(AW146>0,AW146<=1),AW146*CB$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K147=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K147,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K147,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X147<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K148,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X148<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K149,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X149<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K150,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X150<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K151,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X151<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K152,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X152<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K153,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X153<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K154,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X154<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X154-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X154-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K155=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K155,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K155,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X155<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K156,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X156<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K157,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X157<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X157-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X157-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AM157=\"y\",BR$16,IF(AND(AM157>0,AM157<=1),AM157*BR$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K158=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K158,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K158,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X158<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K159,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X159<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K160,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X160<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K161,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X161<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K162,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X162<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K163,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X163<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K164,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X164<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K165,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X165<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X165-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X165-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K166=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K166,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K166,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X166<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K167,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X167<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K168,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X168<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X168-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X168-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K169=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K169,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K169,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X169<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X169-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X169-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K170=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K170,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K170,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X170<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X170-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X170-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K171=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K171,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K171,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X171<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K172,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X172<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K173,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X173<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K174,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X174<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K175,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X175<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K176,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X176<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X176-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X176-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AG176=\"y\",BL$16,IF(AND(AG176>0,AG176<=1),AG176*BL$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K177=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K177,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K177,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X177<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X177-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X177-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD177=\"y\",BI$16,IF(AND(AD177>0,AD177<=1),AD177*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K178=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K178,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K178,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X178<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K179,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X179<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K180,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X180<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K181,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X181<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K182,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X182<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X182-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X182-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AR182=\"y\",BW$16,IF(AND(AR182>0,AR182<=1),AR182*BW$16,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K183=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K183,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K183,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X183<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K184,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X184<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K185,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X185<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X185-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X185-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX185=\"y\",CC$16,IF(AND(AX185>0,AX185<=1),AX185*CC$16,\"\"))","v":""},"","","","","","","","","",{"$f":"SUM(BI185:CL185)","v":0},null,{"$f":"IF(BI185=\"\",\"\",(BI185/$CM185)*$AC185)","v":""},{"$f":"IF(BJ185=\"\",\"\",(BJ185/$CM185)*$AC185)","v":""},{"$f":"IF(BK185=\"\",\"\",(BK185/$CM185)*$AC185)","v":""},{"$f":"IF(BL185=\"\",\"\",(BL185/$CM185)*$AC185)","v":""},{"$f":"IF(BM185=\"\",\"\",(BM185/$CM185)*$AC185)","v":""},{"$f":"IF(BN185=\"\",\"\",(BN185/$CM185)*$AC185)","v":""},{"$f":"IF(BO185=\"\",\"\",(BO185/$CM185)*$AC185)","v":""},{"$f":"IF(BP185=\"\",\"\",(BP185/$CM185)*$AC185)","v":""},{"$f":"IF(BQ185=\"\",\"\",(BQ185/$CM185)*$AC185)","v":""},{"$f":"IF(BR185=\"\",\"\",(BR185/$CM185)*$AC185)","v":""},{"$f":"IF(BS185=\"\",\"\",(BS185/$CM185)*$AC185)","v":""},{"$f":"IF(BT185=\"\",\"\",(BT185/$CM185)*$AC185)","v":""},{"$f":"IF(BU185=\"\",\"\",(BU185/$CM185)*$AC185)","v":""},{"$f":"IF(BV185=\"\",\"\",(BV185/$CM185)*$AC185)","v":""},{"$f":"IF(BW185=\"\",\"\",(BW185/$CM185)*$AC185)","v":""},{"$f":"IF(BX185=\"\",\"\",(BX185/$CM185)*$AC185)","v":""},{"$f":"IF(BY185=\"\",\"\",(BY185/$CM185)*$AC185)","v":""},{"$f":"IF(BZ185=\"\",\"\",(BZ185/$CM185)*$AC185)","v":""},{"$f":"IF(CA185=\"\",\"\",(CA185/$CM185)*$AC185)","v":""},{"$f":"IF(CB185=\"\",\"\",(CB185/$CM185)*$AC185)","v":""},{"$f":"IF(CC185=\"\",\"\",(CC185/$CM185)*$AC185)","v":""},{"$f":"IF(CD185=\"\",\"\",(CD185/$CM185)*$AC185)","v":""},{"$f":"IF(CE185=\"\",\"\",(CE185/$CM185)*$AC185)","v":""},{"$f":"IF(CF185=\"\",\"\",(CF185/$CM185)*$AC185)","v":""},{"$f":"IF(CG185=\"\",\"\",(CG185/$CM185)*$AC185)","v":""},{"$f":"IF(CH185=\"\",\"\",(CH185/$CM185)*$AC185)","v":""},{"$f":"IF(CI185=\"\",\"\",(CI185/$CM185)*$AC185)","v":""},{"$f":"IF(CJ185=\"\",\"\",(CJ185/$CM185)*$AC185)","v":""},{"$f":"IF(CK185=\"\",\"\",(CK185/$CM185)*$AC185)","v":""},{"$f":"IF(CL185=\"\",\"\",(CL185/$CM185)*$AC185)","v":""},{"$f":"IF(SUM(CO185:DR185)=AC185,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K186=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K186,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K186,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X186<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K187,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X187<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X187-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X187-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K188=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K188,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K188,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X188<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K189,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X189<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K190,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X190<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K191,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X191<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K192,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X192<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K193,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X193<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K194,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(H194=TYPE1,VLOOKUP(J194,WaterUnitrates1,2,FALSE),IF(H194=TYPE2,VLOOKUP(J194,Unitrates2,2,FALSE),0))","v":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$23,2,FALSE))","v":1},{"$f":"IF(X194=\"\",\"\",IF(X194<=YEAR+5,0.075,IF(AND(X194>YEAR+5,X194<=YEAR+10),0.15,IF(AND(X194>YEAR+10,X194<=YEAR+20),0.2,IF(X194>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X194-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(X194<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X194-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X194-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((W194*Y194*(1-AA194)+(N194*((1+Landind)^(X194-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,{"$f":"IF(K195=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K195,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K195,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(M195=\"\",0,M195*10000*L195)","v":0},0,{"$f":"IF(D195=\"Passive\",(O195*I195),\"\")","v":""},null,{"$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$23,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(P195=\"\",\"\",P195*T195*(1+U195)*(1+V195)*R195),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X195-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(X195<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X195-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X195-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AB195*Z195,0)","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,{"$f":"IF(K196=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K196,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K196,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X196<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X196-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X196-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K197=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K197,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K197,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X197<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K198,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X198<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K199,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X199<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K200,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X200<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X200-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X200-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K201=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K201,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K201,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X201<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K202,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X202<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K203,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X203<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K204,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X204<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K205,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X205<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K206,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X206<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K207,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X207<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K208,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X208<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K209,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X209-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(X209<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X209-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X209-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K210=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K210,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K210,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X210-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(X210<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X210-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X210-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BC210=\"y\",CH$16,IF(AND(BC210>0,BC210<=1),BC210*CH$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K211=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K211,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K211,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X211<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K212,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X212<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K213,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X213<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K214,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X214<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K215,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X215<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K216,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X216<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X216-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X216-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AK216=\"y\",BP$16,IF(AND(AK216>0,AK216<=1),AK216*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K217=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K217,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K217,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X217<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K218,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X218<YEAR,1,IF('General Input Sheet'!$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(AZ218=\"y\",CE$16,IF(AND(AZ218>0,AZ218<=1),AZ218*CE$16,\"\"))","v":""},"","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K219=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K219,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K219,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X219<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X219-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X219-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K220=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K220,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K220,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X220<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K221,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X221<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K222,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X222<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K223,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X223<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K224,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X224<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K225,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X225<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X225-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X225-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K226=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K226,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K226,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X226<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K227,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X227<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K228,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X228<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K229,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X229<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K230,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X230<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K231,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X231<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K232,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X232<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K233,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X233<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K234,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X234<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X234-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X234-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AT234=\"y\",BY$16,IF(AND(AT234>0,AT234<=1),AT234*BY$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K235=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K235,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K235,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X235<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X235-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X235-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AM235=\"y\",BR$16,IF(AND(AM235>0,AM235<=1),AM235*BR$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K236=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K236,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K236,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X236<YEAR,1,IF('General Input Sheet'!$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(AD236=\"y\",BI$16,IF(AND(AD236>0,AD236<=1),AD236*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K237=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K237,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K237,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X237<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K238,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X238<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K239,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X239<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K240,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X240<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K241,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X241<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K242,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X242<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K243,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X243<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K244,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X244<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K245,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X245<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K246,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X246<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K247,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X247<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K248,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X248<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K249,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X249<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X249-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X249-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BI249:CL249)","v":0},null,{"$f":"IF(BI249=\"\",\"\",(BI249/$CM249)*$AC249)","v":""},{"$f":"IF(BJ249=\"\",\"\",(BJ249/$CM249)*$AC249)","v":""},{"$f":"IF(BK249=\"\",\"\",(BK249/$CM249)*$AC249)","v":""},{"$f":"IF(BL249=\"\",\"\",(BL249/$CM249)*$AC249)","v":""},{"$f":"IF(BM249=\"\",\"\",(BM249/$CM249)*$AC249)","v":""},{"$f":"IF(BN249=\"\",\"\",(BN249/$CM249)*$AC249)","v":""},{"$f":"IF(BO249=\"\",\"\",(BO249/$CM249)*$AC249)","v":""},{"$f":"IF(BP249=\"\",\"\",(BP249/$CM249)*$AC249)","v":""},{"$f":"IF(BQ249=\"\",\"\",(BQ249/$CM249)*$AC249)","v":""},{"$f":"IF(BR249=\"\",\"\",(BR249/$CM249)*$AC249)","v":""},{"$f":"IF(BS249=\"\",\"\",(BS249/$CM249)*$AC249)","v":""},{"$f":"IF(BT249=\"\",\"\",(BT249/$CM249)*$AC249)","v":""},{"$f":"IF(BU249=\"\",\"\",(BU249/$CM249)*$AC249)","v":""},{"$f":"IF(BV249=\"\",\"\",(BV249/$CM249)*$AC249)","v":""},{"$f":"IF(BW249=\"\",\"\",(BW249/$CM249)*$AC249)","v":""},{"$f":"IF(BX249=\"\",\"\",(BX249/$CM249)*$AC249)","v":""},{"$f":"IF(BY249=\"\",\"\",(BY249/$CM249)*$AC249)","v":""},{"$f":"IF(BZ249=\"\",\"\",(BZ249/$CM249)*$AC249)","v":""},{"$f":"IF(CA249=\"\",\"\",(CA249/$CM249)*$AC249)","v":""},{"$f":"IF(CB249=\"\",\"\",(CB249/$CM249)*$AC249)","v":""},{"$f":"IF(CC249=\"\",\"\",(CC249/$CM249)*$AC249)","v":""},{"$f":"IF(CD249=\"\",\"\",(CD249/$CM249)*$AC249)","v":""},{"$f":"IF(CE249=\"\",\"\",(CE249/$CM249)*$AC249)","v":""},{"$f":"IF(CF249=\"\",\"\",(CF249/$CM249)*$AC249)","v":""},{"$f":"IF(CG249=\"\",\"\",(CG249/$CM249)*$AC249)","v":""},{"$f":"IF(CH249=\"\",\"\",(CH249/$CM249)*$AC249)","v":""},{"$f":"IF(CI249=\"\",\"\",(CI249/$CM249)*$AC249)","v":""},{"$f":"IF(CJ249=\"\",\"\",(CJ249/$CM249)*$AC249)","v":""},{"$f":"IF(CK249=\"\",\"\",(CK249/$CM249)*$AC249)","v":""},{"$f":"IF(CL249=\"\",\"\",(CL249/$CM249)*$AC249)","v":""},{"$f":"IF(SUM(CO249:DR249)=AC249,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K250=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K250,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K250,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X250<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K251,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X251<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K252,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X252<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K253,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X253<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K254,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X254<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K255,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X255<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X255-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X255-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K256=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K256,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K256,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X256<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X256-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X256-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K257=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K257,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K257,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X257<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K258,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(H258=TYPE1,VLOOKUP(J258,WaterUnitrates1,2,FALSE),IF(H258=TYPE2,VLOOKUP(J258,Unitrates2,2,FALSE),0))","v":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$23,2,FALSE))","v":1},{"$f":"IF(X258=\"\",\"\",IF(X258<=YEAR+5,0.075,IF(AND(X258>YEAR+5,X258<=YEAR+10),0.15,IF(AND(X258>YEAR+10,X258<=YEAR+20),0.2,IF(X258>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X258-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(X258<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X258-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X258-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((W258*Y258*(1-AA258)+(N258*((1+Landind)^(X258-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,{"$f":"IF(K259=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K259,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K259,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(M259=\"\",0,M259*10000*L259)","v":0},0,{"$f":"IF(D259=\"Passive\",(O259*I259),\"\")","v":""},null,{"$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$23,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(P259=\"\",\"\",P259*T259*(1+U259)*(1+V259)*R259),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X259-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(X259<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X259-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X259-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AB259*Z259,0)","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,{"$f":"IF(K260=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K260,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K260,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X260<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K261,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X261<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X261-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X261-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K262=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K262,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K262,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X262<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K263,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X263<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K264,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X264<YEAR,1,IF('General Input Sheet'!$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(AG264=\"y\",BL$16,IF(AND(AG264>0,AG264<=1),AG264*BL$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K265=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K265,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K265,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X265<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X265-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X265-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD265=\"y\",BI$16,IF(AND(AD265>0,AD265<=1),AD265*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K266=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K266,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K266,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X266<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K267,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X267<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K268,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X268<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K269,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X269<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K270,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X270<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K271,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X271<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X271-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X271-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AP271=\"y\",BU$16,IF(AND(AP271>0,AP271<=1),AP271*BU$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K272=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K272,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K272,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X272<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K273,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X273-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(X273<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X273-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X273-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K274=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K274,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K274,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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$23,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X274-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(X274<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X274-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X274-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K275=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K275,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K275,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X275<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K276,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X276<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X276-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X276-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW276=\"y\",CB$16,IF(AND(AW276>0,AW276<=1),AW276*CB$16,\"\"))","v":""},"","","","","","","","",{"$f":"IF(BF276=\"y\",CK$16,IF(AND(BF276>0,BF276<=1),BF276*CK$16,\"\"))","v":""},"",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K277=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K277,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K277,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X277<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K278,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X278<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K279,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X279<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K280,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X280<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K281,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X281<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K282,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X282<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K283,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X283<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K284,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X284<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K285,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X285<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K286,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X286<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K287,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X287<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K288,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X288<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K289,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X289<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X289-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X289-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K290=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K290,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K290,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X290<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K291,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X291<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K292,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X292<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K293,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X293<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K294,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X294<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K295,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X295<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X295-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X295-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K296=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K296,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K296,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X296<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K297,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X297<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X297-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X297-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K298=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K298,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K298,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X298<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K299,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X299<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K300,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X300<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K301,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X301<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K302,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X302<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K303,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X303<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K304,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X304<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K305,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X305<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K306,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X306<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K307,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X307<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X307-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X307-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(AS307=\"y\",BX$16,IF(AND(AS307>0,AS307<=1),AS307*BX$16,\"\"))","v":""},"","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K308=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K308,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K308,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X308<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X308-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X308-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AM308=\"y\",BR$16,IF(AND(AM308>0,AM308<=1),AM308*BR$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K309=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K309,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K309,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X309<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X309-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X309-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD309=\"y\",BI$16,IF(AND(AD309>0,AD309<=1),AD309*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K310=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K310,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K310,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X310<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K311,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X311<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K312,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X312<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K313,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X313<YEAR,1,IF('General Input Sheet'!$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":"SUM(BI313:CL313)","v":0},null,{"$f":"IF(BI313=\"\",\"\",(BI313/$CM313)*$AC313)","v":""},{"$f":"IF(BJ313=\"\",\"\",(BJ313/$CM313)*$AC313)","v":""},{"$f":"IF(BK313=\"\",\"\",(BK313/$CM313)*$AC313)","v":""},{"$f":"IF(BL313=\"\",\"\",(BL313/$CM313)*$AC313)","v":""},{"$f":"IF(BM313=\"\",\"\",(BM313/$CM313)*$AC313)","v":""},{"$f":"IF(BN313=\"\",\"\",(BN313/$CM313)*$AC313)","v":""},{"$f":"IF(BO313=\"\",\"\",(BO313/$CM313)*$AC313)","v":""},{"$f":"IF(BP313=\"\",\"\",(BP313/$CM313)*$AC313)","v":""},{"$f":"IF(BQ313=\"\",\"\",(BQ313/$CM313)*$AC313)","v":""},{"$f":"IF(BR313=\"\",\"\",(BR313/$CM313)*$AC313)","v":""},{"$f":"IF(BS313=\"\",\"\",(BS313/$CM313)*$AC313)","v":""},{"$f":"IF(BT313=\"\",\"\",(BT313/$CM313)*$AC313)","v":""},{"$f":"IF(BU313=\"\",\"\",(BU313/$CM313)*$AC313)","v":""},{"$f":"IF(BV313=\"\",\"\",(BV313/$CM313)*$AC313)","v":""},{"$f":"IF(BW313=\"\",\"\",(BW313/$CM313)*$AC313)","v":""},{"$f":"IF(BX313=\"\",\"\",(BX313/$CM313)*$AC313)","v":""},{"$f":"IF(BY313=\"\",\"\",(BY313/$CM313)*$AC313)","v":""},{"$f":"IF(BZ313=\"\",\"\",(BZ313/$CM313)*$AC313)","v":""},{"$f":"IF(CA313=\"\",\"\",(CA313/$CM313)*$AC313)","v":""},{"$f":"IF(CB313=\"\",\"\",(CB313/$CM313)*$AC313)","v":""},{"$f":"IF(CC313=\"\",\"\",(CC313/$CM313)*$AC313)","v":""},{"$f":"IF(CD313=\"\",\"\",(CD313/$CM313)*$AC313)","v":""},{"$f":"IF(CE313=\"\",\"\",(CE313/$CM313)*$AC313)","v":""},{"$f":"IF(CF313=\"\",\"\",(CF313/$CM313)*$AC313)","v":""},{"$f":"IF(CG313=\"\",\"\",(CG313/$CM313)*$AC313)","v":""},{"$f":"IF(CH313=\"\",\"\",(CH313/$CM313)*$AC313)","v":""},{"$f":"IF(CI313=\"\",\"\",(CI313/$CM313)*$AC313)","v":""},{"$f":"IF(CJ313=\"\",\"\",(CJ313/$CM313)*$AC313)","v":""},{"$f":"IF(CK313=\"\",\"\",(CK313/$CM313)*$AC313)","v":""},{"$f":"IF(CL313=\"\",\"\",(CL313/$CM313)*$AC313)","v":""},{"$f":"IF(SUM(CO313:DR313)=AC313,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K314=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K314,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K314,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X314<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X314-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X314-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K315=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K315,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K315,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X315<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X315-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X315-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K316=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K316,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K316,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X316<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K317,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X317<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K318,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X318<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K319,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X319<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K320,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X320<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K321,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X321<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(K322,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X322<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X322-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X322-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((W322*Y322*(1-AA322)+(N322*((1+Landind)^(X322-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,{"$f":"IF(K323=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K323,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K323,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(M323=\"\",0,M323*10000*L323)","v":0},0,{"$f":"IF(D323=\"Passive\",(O323*I323),\"\")","v":""},null,{"$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$23,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(P323=\"\",\"\",P323*T323*(1+U323)*(1+V323)*R323),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X323-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(X323<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X323-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X323-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AB323*Z323,0)","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,{"$f":"IF(K324=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K324,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K324,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(X324<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X324-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X324-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA326=\"y\",CF$16,IF(AND(BA326>0,BA326<=1),BA326*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(AG337=\"y\",BL$16,IF(AND(AG337>0,AG337<=1),AG337*BL$16,\"\"))","v":""},"","","","","","",{"$f":"IF(AN337=\"y\",BS$16,IF(AND(AN337>0,AN337<=1),AN337*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(AD338=\"y\",BI$16,IF(AND(AD338>0,AD338<=1),AD338*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":302,"n_cols":124,"rows_kept":302,"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,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Wastewater"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Insert references to relevant data sources which support the scope, values and timing entered in the Spreadsheet below"]
[]
[]
[null,"Land Valuation Type",null,null,"Location",null,null,null,null,null,null,null,{"$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":"Goondiwindi"},{"$f":"'Catchment Demand- Sewer'!$C9","v":"Texas"},{"$f":"'Catchment Demand- Sewer'!$C10","v":"Inglewood"},{"$f":"'Catchment Demand- Sewer'!$C11","v":"Yelarbon"},{"$f":"'Catchment Demand- Sewer'!$C12","v":"Talwood"},{"$f":"'Catchment Demand- Sewer'!$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,{"$f":"AE13","v":"Goondiwindi"},{"$f":"AF13","v":"Texas"},"Inglewood","Yelarbon","Talwood",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"BJ13","v":"Goondiwindi"},{"$f":"BK13","v":"Texas"},"Inglewood","Yelarbon","Talwood",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"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 ",{"$f":"IFERROR(VLOOKUP(AE13,Sewcatch,5,FALSE),\"\")","v":5592},{"$f":"IFERROR(VLOOKUP(AF13,Sewcatch,5,FALSE),\"\")","v":699},{"$f":"IFERROR(VLOOKUP(AG13,Sewcatch,5,FALSE),\"\")","v":726},{"$f":"IFERROR(VLOOKUP(AH13,Sewcatch,5,FALSE),\"\")","v":238},{"$f":"IFERROR(VLOOKUP(AI13,Sewcatch,5,FALSE),\"\")","v":75},{"$f":"IFERROR(VLOOKUP(AJ13,Sewcatch,6,FALSE),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"AE16","v":5592},{"$f":"AF16","v":699},726,238,75,{"$f":"IFERROR(VLOOKUP(BO13,Sewcatch,6,FALSE),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"SUM(CP17:CP267)","v":23762619.290362526},454666.053982793,1019683.7291078113,368264.76336635591,66824.232079687936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"S01",null,null,"Goondiwindi STP",null,null,null,null,null,null,null,{"$f":"IF(L17=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L17,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L17,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(N17=\"\",0,N17*10000*M17)","v":0},{"$f":"IF(H17=SewerTYPE1,VLOOKUP(J17,SewerUnitrates1,2,FALSE),IF(H17=SEWERTYPE2,VLOOKUP((J17&\"_\"&K17),Sewerrates2,2,FALSE),0))","v":{"$error":"#N/A"}},25000000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R17,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T17=\"\",1,VLOOKUP(T17,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y17=\"\",\"\",IF(Y17<=YEAR+5,0.075,IF(AND(Y17>YEAR+5,Y17<=YEAR+10),0.15,IF(AND(Y17>YEAR+10,Y17<=YEAR+20),0.2,IF(Y17>YEAR+20,0.25,\"\")))))","v":0.2},null,{"$f":"IFERROR(IF(Q17=\"\",\"\",Q17*U17*(1+V17)*(1+W17)*S17),\"\")","v":30000000},2029,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y17-YEAR)","v":1.6320777079600524},{"$f":"IF(Y17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.45469878801582531},0,{"$f":"IFERROR((X17*Z17*(1-AB17)+(O17*((1+Landind)^(Y17-YEAR)))),0)","v":48962331.238801569},{"$f":"IFERROR(AC17*AA17,0)","v":22263112.672712456},"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE17=\"y\",BJ$16,IF(AND(AE17>0,AE17<=1),AE17*BJ$16,\"\"))","v":5592},"","",{"$f":"IF(AH17=\"y\",BM$16,IF(AND(AH17>0,AH17<=1),AH17*BM$16,\"\"))","v":""},"","","","","","","","","","","","","",{"$f":"IF(AV17=\"y\",CA$16,IF(AND(AV17>0,AV17<=1),AV17*CA$16,\"\"))","v":""},{"$f":"IF(AW17=\"y\",CB$16,IF(AND(AW17>0,AW17<=1),AW17*CB$16,\"\"))","v":""},"","","","","","","",{"$f":"IF(BE17=\"y\",CJ$16,IF(AND(BE17>0,BE17<=1),BE17*CJ$16,\"\"))","v":""},{"$f":"IF(BF17=\"y\",CK$16,IF(AND(BF17>0,BF17<=1),BF17*CK$16,\"\"))","v":""},"","",{"$f":"SUM(BJ17:CM17)","v":5592},null,{"$f":"IF(BJ17=\"\",\"\",(BJ17/$CN17)*$AD17)","v":22263112.672712456},"","","","","","","","","","","","",{"$f":"IF(BW17=\"\",\"\",(BW17/$CN17)*$AD17)","v":""},"","",{"$f":"IF(BZ17=\"\",\"\",(BZ17/$CN17)*$AD17)","v":""},"","","","","","","","","","","","",{"$f":"IF(CM17=\"\",\"\",(CM17/$CN17)*$AD17)","v":""},{"$f":"IF(SUM(CP17:DS17)=AD17,\"\",\"ERROR\")","v":""}]
[null,null,"S02",null,null,"Goondiwindi STP",null,null,null,null,null,null,null,{"$f":"IF(L18=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L18,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L18,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},150000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R18,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,172500,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y18-YEAR)","v":1.2536839811590648},{"$f":"IF(Y18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,216260.48674993866,150315.42316746392,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,150315.42316746392,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S03",null,null,"New pump station - Goondiwindi",null,null,null,null,null,null,null,{"$f":"IF(L19=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L19,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L19,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},750000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R19,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,900000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y19-YEAR)","v":1.5717235246148424},{"$f":"IF(Y19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,1414551.1721533581,683394.37253727787,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,683394.37253727787,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S04",null,null,"New diversion from SPS5 ",null,null,null,null,null,null,null,{"$f":"IF(L20=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L20,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L20,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},100000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R20,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,120000,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y20-YEAR)","v":1.7598278724364338},{"$f":"IF(Y20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.40277816516280712},0,211179.34469237205,85058.428975477611,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,85058.428975477611,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S05",null,null,"Talwood SPS1 ",null,null,null,null,null,null,null,{"$f":"IF(L21=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L21,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L21,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},50000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R21,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,60000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y21-YEAR)","v":1.5717235246148424},{"$f":"IF(Y21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,94303.411476890542,45559.624835818526,null,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",75,"","","","","","","","","","","","","","","","","","","","","","","","","",75,null,"","","","",45559.624835818526,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S06",null,null,"Talwood SPS1 ",null,null,null,null,null,null,null,{"$f":"IF(L22=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L22,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L22,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},25000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R22,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,30000,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y22-YEAR)","v":1.7598278724364338},{"$f":"IF(Y22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.40277816516280712},0,52794.836173093012,21264.607243869403,null,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",75,"","","","","","","","","","","","","","","","","","","","","","","","","",75,null,"","","","",21264.607243869403,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S07",null,null,"Yelarbon SPS1 ",null,null,null,null,null,null,null,{"$f":"IF(L23=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L23,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L23,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},50000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R23,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,57499.999999999993,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y23-YEAR)","v":1.2536839811590648},{"$f":"IF(Y23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,72086.82891664622,50105.14105582131,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",238,"","","","","","","","","","","","","","","","","","","","","","","","","","",238,null,"","","",50105.14105582131,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH23=\"\",\"\",(CH23/$CN23)*$AD23)","v":""},"","","","","",""]
[null,null,"S08",null,null,"Yelarbon Sewerage ",null,null,null,null,null,null,null,{"$f":"IF(L24=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L24,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L24,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},125000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R24,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,150000,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y24-YEAR)","v":1.7598278724364338},{"$f":"IF(Y24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.40277816516280712},0,263974.18086546508,106323.03621934702,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",238,"","","","","","","","","","","","","","","","","","","","","","","","","","",238,null,"","","",106323.03621934702,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S09",null,null,"Yelarbon SPS2 ",null,null,null,null,null,null,null,{"$f":"IF(L25=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L25,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L25,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},75000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R25,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,86250,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y25-YEAR)","v":1.2536839811590648},{"$f":"IF(Y25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,108130.24337496933,75157.711583731958,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",238,"","","","","","","","","","","","","","","","","","","","","","","","","","",238,null,"","","",75157.711583731958,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S10",null,null,"Yelarbon SPS3 ",null,null,null,null,null,null,null,{"$f":"IF(L26=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L26,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L26,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},75000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R26,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,90000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y26-YEAR)","v":1.5717235246148424},{"$f":"IF(Y26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,141455.11721533581,68339.437253727796,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",238,"","","","","","","","","","","","","","","","","","","","","","","","","","",238,null,"","","",68339.437253727796,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S11",null,null,"Yelarbon SPS4 ",null,null,null,null,null,null,null,{"$f":"IF(L27=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L27,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L27,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},75000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R27,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,90000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y27-YEAR)","v":1.5717235246148424},{"$f":"IF(Y27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,141455.11721533581,68339.437253727796,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",238,"","","","","","","","","","","","","","","","","","","","","","","","","","",238,null,"","","",68339.437253727796,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S12",null,null,"Inglewood Sewerage ",null,null,null,null,null,null,null,{"$f":"IF(L28=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L28,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L28,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},200000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R28,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,240000,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y28-YEAR)","v":1.7598278724364338},{"$f":"IF(Y28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.40277816516280712},0,422358.6893847441,170116.85795095522,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",170116.85795095522,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S13",null,null,"Inglewood Effluent Reuse",null,null,null,null,null,null,null,{"$f":"IF(L29=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L29,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L29,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},300000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R29,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,345000,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y29-YEAR)","v":1.2536839811590648},{"$f":"IF(Y29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,432520.97349987732,300630.84633492783,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",300630.84633492783,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S14",null,null,"Inglewood SPS1 ",null,null,null,null,null,null,null,{"$f":"IF(L30=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L30,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L30,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},150000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R30,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,180000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y30-YEAR)","v":1.5717235246148424},{"$f":"IF(Y30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,282910.23443067161,136678.87450745559,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",136678.87450745559,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S15",null,null,"Inglewood SPS2",null,null,null,null,null,null,null,{"$f":"IF(L31=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L31,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L31,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},75000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R31,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,86250,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y31-YEAR)","v":1.2536839811590648},{"$f":"IF(Y31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,108130.24337496933,75157.711583731958,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",75157.711583731958,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S16",null,null,"Inglewood SPS3",null,null,null,null,null,null,null,{"$f":"IF(L32=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L32,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L32,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},75000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R32,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,86250,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y32-YEAR)","v":1.2536839811590648},{"$f":"IF(Y32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,108130.24337496933,75157.711583731958,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",75157.711583731958,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S17",null,null,"Inglewood SPS4",null,null,null,null,null,null,null,{"$f":"IF(L33=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L33,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L33,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},75000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R33,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,90000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y33-YEAR)","v":1.5717235246148424},{"$f":"IF(Y33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,141455.11721533581,68339.437253727796,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","",{"$f":"IF(AK33=\"y\",BP$16,IF(AND(AK33>0,AK33<=1),AK33*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",68339.437253727796,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S18",null,null,"Inglewood SPS5",null,null,null,null,null,null,null,{"$f":"IF(L34=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L34,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L34,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},75000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R34,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,86250,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y34-YEAR)","v":1.2536839811590648},{"$f":"IF(Y34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,108130.24337496933,75157.711583731958,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",75157.711583731958,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S19",null,null,"Inglewood SPS6",null,null,null,null,null,null,null,{"$f":"IF(L35=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L35,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L35,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},75000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R35,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,90000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y35-YEAR)","v":1.5717235246148424},{"$f":"IF(Y35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,141455.11721533581,68339.437253727796,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",68339.437253727796,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S20",null,null,"Texas Effluent Reuse",null,null,null,null,null,null,null,{"$f":"IF(L36=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L36,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L36,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},120000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R36,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,138000,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y36-YEAR)","v":1.2536839811590648},{"$f":"IF(Y36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,173008.38939995095,120252.33853397115,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",120252.33853397115,"","","","","","",{"$f":"IF(BR36=\"\",\"\",(BR36/$CN36)*$AD36)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S21",null,null,"Texas SPS1 ",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$10=\"Location\",VLOOKUP(L37,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},75000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R37,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,90000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y37-YEAR)","v":1.5717235246148424},{"$f":"IF(Y37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,141455.11721533581,68339.437253727796,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,{"$f":"IF(BJ37=\"\",\"\",(BJ37/$CN37)*$AD37)","v":""},68339.437253727796,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S22",null,null,"Texas SPS2",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$10=\"Location\",VLOOKUP(L38,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},75000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R38,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,90000,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y38-YEAR)","v":1.5717235246148424},{"$f":"IF(Y38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.48311746226681429},0,141455.11721533581,68339.437253727796,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",68339.437253727796,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S23",null,null,"Texas STP Disinfection",null,null,null,null,null,null,null,{"$f":"IF(L39=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L39,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L39,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},70000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R39,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,80500,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y39-YEAR)","v":1.2536839811590648},{"$f":"IF(Y39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,100921.56048330471,70147.197478149828,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",70147.197478149828,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S24",null,null,"Texas Sewerage ",null,null,null,null,null,null,null,{"$f":"IF(L40=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L40,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L40,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},150000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R40,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,180000,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y40-YEAR)","v":1.7598278724364338},{"$f":"IF(Y40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.40277816516280712},0,316769.01703855809,127587.64346321642,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",699,null,"",127587.64346321642,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S25",null,null,"Goondiwindi Sewerage ",null,null,null,null,null,null,null,{"$f":"IF(L41=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L41,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L41,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},400000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R41,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,480000,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y41-YEAR)","v":1.7598278724364338},{"$f":"IF(Y41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.40277816516280712},0,844717.37876948819,340233.71590191044,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,340233.71590191044,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S26",null,null,"Goondiwindi SPS8",null,null,null,null,null,null,null,{"$f":"IF(L42=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L42,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L42,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},100000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R42,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,114999.99999999999,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y42-YEAR)","v":1.2536839811590648},{"$f":"IF(Y42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,144173.65783329244,100210.28211164262,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BD42=\"y\",CI$16,IF(AND(BD42>0,BD42<=1),BD42*CI$16,\"\"))","v":""},"","","","",5592,null,100210.28211164262,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S27",null,null,"Goondiwindi SPS10",null,null,null,null,null,null,null,{"$f":"IF(L43=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L43,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L43,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},40000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R43,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,46000,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y43-YEAR)","v":1.2536839811590648},{"$f":"IF(Y43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,57669.463133316982,40084.112844657051,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,40084.112844657051,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S28",null,null,"Inglewood STP ",null,null,null,null,null,null,null,{"$f":"IF(L44=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L44,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L44,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},50000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R44,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,57499.999999999993,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y44-YEAR)","v":1.2536839811590648},{"$f":"IF(Y44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,72086.82891664622,50105.14105582131,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",726,"","","","","","","","","","","","","","","","","","","","","","","","","","","",726,null,"","",50105.14105582131,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S29",null,null,"Goondiwindi Sewerage ",null,null,null,null,null,null,null,{"$f":"IF(L45=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L45,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L45,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},100000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R45,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,114999.99999999999,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y45-YEAR)","v":1.2536839811590648},{"$f":"IF(Y45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.69506651643336581},0,144173.65783329244,100210.28211164262,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,100210.28211164262,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L46=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L46,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L46,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},{"$f":"IF(D46=\"Passive\",(P46*I46),\"\")","v":""},null,{"$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":1.0204840381535507E-33},{"$f":"IF(Y46<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L47,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y47<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L48,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y48<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L49,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y49<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L50,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y50<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L51,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y51<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L52,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y52<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L53,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y53<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L54,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y54<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y54-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L55=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L55,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L55,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y55<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L56,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y56<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y56-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AM56=\"y\",BR$16,IF(AND(AM56>0,AM56<=1),AM56*BR$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L57=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L57,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L57,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y57<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y57-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L58=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L58,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L58,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y58<YEAR,1,IF('General Input Sheet'!$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(BT58=\"\",\"\",(BT58/$CN58)*$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$10=\"Location\",VLOOKUP(L59,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y59<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y59-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L60=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L60,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L60,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y60<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y60-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L61=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L61,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L61,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y61<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y61-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L62=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L62,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L62,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y62<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L63,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y63<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L64,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y64<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y64-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AL64=\"y\",BQ$16,IF(AND(AL64>0,AL64<=1),AL64*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L65=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L65,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L65,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE65=\"y\",BJ$16,IF(AND(AE65>0,AE65<=1),AE65*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L66=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L66,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L66,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BS66=\"\",\"\",(BS66/$CN66)*$AD66)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L67,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ67=\"\",\"\",(BJ67/$CN67)*$AD67)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L68,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y68<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L69,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ69=\"\",\"\",(CJ69/$CN69)*$AD69)","v":""},"","","",""]
[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$10=\"Location\",VLOOKUP(L70,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y70<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y70-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L71=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L71,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L71,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y71<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y71-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX71=\"y\",CC$16,IF(AND(AX71>0,AX71<=1),AX71*CC$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L72=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L72,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L72,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y72<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L73,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(H73=SewerTYPE1,VLOOKUP(J73,SewerUnitrates1,2,FALSE),IF(H73=SEWERTYPE2,VLOOKUP((J73&\"_\"&K73),Sewerrates2,2,FALSE),0))","v":{"$error":"#N/A"}},{"$f":"IF(D73=\"Passive\",(P73*I73),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R73,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T73=\"\",1,VLOOKUP(T73,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y73=\"\",\"\",IF(Y73<=YEAR+5,0.075,IF(AND(Y73>YEAR+5,Y73<=YEAR+10),0.15,IF(AND(Y73>YEAR+10,Y73<=YEAR+20),0.2,IF(Y73>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q73=\"\",\"\",Q73*U73*(1+V73)*(1+W73)*S73),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y73-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(Y73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X73*Z73*(1-AB73)+(O73*((1+Landind)^(Y73-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,{"$f":"IF(L74=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L74,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L74,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(N74=\"\",0,N74*10000*M74)","v":0},{"$error":"#N/A"},"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(Y74<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y74-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC74*AA74,0)","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,{"$f":"IF(L75=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L75,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L75,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y75<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y75-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(CA75=\"\",\"\",(CA75/$CN75)*$AD75)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L76=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L76,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L76,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y76<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y76-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y76-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BJ76:CM76)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP76:DS76)=AD76,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L77=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L77,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L77,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y77<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L78,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y78<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y78-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y78-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L79=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L79,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L79,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y79<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y79-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y79-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L80=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L80,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L80,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y80<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y80-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y80-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L81=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L81,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L81,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y81<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L82,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y82<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y82-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AN82=\"y\",BS$16,IF(AND(AN82>0,AN82<=1),AN82*BS$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L83=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L83,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L83,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y83<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L84,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y84<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L85,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y85<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L86,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y86<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L87,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y87<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L88,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y88<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L89,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y89<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L90,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y90<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L91,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y91<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L92,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y92<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L93,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y93<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L94,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y94<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L95,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y95<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y95-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y95-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BM95=\"\",\"\",(BM95/$CN95)*$AD95)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L96,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y96<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y96-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y96-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ96=\"\",\"\",(BJ96/$CN96)*$AD96)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L97,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y97<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y97-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y97-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L98=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L98,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L98,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y98<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L99,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y99<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L100,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y100<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L101,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y101<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y101-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y101-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AH101=\"y\",BM$16,IF(AND(AH101>0,AH101<=1),AH101*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L102=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L102,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L102,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y102<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y102-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y102-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE102=\"y\",BJ$16,IF(AND(AE102>0,AE102<=1),AE102*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L103=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L103,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L103,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y103<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y103-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y103-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD103=\"\",\"\",(CD103/$CN103)*$AD103)","v":""},"","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L104,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y104<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L105,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y105<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y105-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y105-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC105=\"\",\"\",(CC105/$CN105)*$AD105)","v":""},"","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L106,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R106,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y106-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(Y106<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y106-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y106-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L107=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L107,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L107,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y107<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y107-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y107-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AS107=\"y\",BX$16,IF(AND(AS107>0,AS107<=1),AS107*BX$16,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L108=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L108,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L108,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y108<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y108-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y108-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L109=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L109,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L109,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y109<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y109-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y109-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L110=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L110,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L110,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y110<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y110-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y110-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY110=\"y\",CD$16,IF(AND(AY110>0,AY110<=1),AY110*CD$16,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L111=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L111,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L111,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y111<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y111-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y111-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L112=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L112,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L112,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y112<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y112-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y112-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L113=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L113,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L113,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y113<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y113-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y113-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L114=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L114,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L114,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y114<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y114-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y114-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L115=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L115,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L115,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y115<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L116,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y116<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L117,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y117<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y117-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y117-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BZ117=\"\",\"\",(BZ117/$CN117)*$AD117)","v":""},"","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L118,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y118<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L119,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y119<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L120,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y120<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y120-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y120-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L121=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L121,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L121,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y121<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L122,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y122<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L123,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y123<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L124,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y124<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L125,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y125<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L126,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y126<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L127,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y127<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L128,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y128<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L129,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y129<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y129-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y129-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BW129=\"\",\"\",(BW129/$CN129)*$AD129)","v":""},"","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L130,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y130<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y130-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y130-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ130=\"\",\"\",(BJ130/$CN130)*$AD130)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L131,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y131<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L132,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y132<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y132-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y132-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CM132=\"\",\"\",(CM132/$CN132)*$AD132)","v":""},""]
[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$10=\"Location\",VLOOKUP(L133,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y133<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y133-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y133-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L134=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L134,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L134,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y134<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y134-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y134-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L135=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L135,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L135,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y135<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y135-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y135-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BD135=\"y\",CI$16,IF(AND(BD135>0,BD135<=1),BD135*CI$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L136=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L136,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L136,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y136<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L137,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(H137=SewerTYPE1,VLOOKUP(J137,SewerUnitrates1,2,FALSE),IF(H137=SEWERTYPE2,VLOOKUP((J137&\"_\"&K137),Sewerrates2,2,FALSE),0))","v":{"$error":"#N/A"}},{"$f":"IF(D137=\"Passive\",(P137*I137),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R137,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T137=\"\",1,VLOOKUP(T137,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y137=\"\",\"\",IF(Y137<=YEAR+5,0.075,IF(AND(Y137>YEAR+5,Y137<=YEAR+10),0.15,IF(AND(Y137>YEAR+10,Y137<=YEAR+20),0.2,IF(Y137>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q137=\"\",\"\",Q137*U137*(1+V137)*(1+W137)*S137),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y137-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(Y137<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y137-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y137-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X137*Z137*(1-AB137)+(O137*((1+Landind)^(Y137-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,{"$f":"IF(L138=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L138,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L138,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(N138=\"\",0,N138*10000*M138)","v":0},{"$error":"#N/A"},"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(Y138<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y138-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y138-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC138*AA138,0)","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,{"$f":"IF(L139=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L139,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L139,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y139<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y139-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y139-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L140=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L140,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L140,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y140<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y140-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y140-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BJ140:CM140)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP140:DS140)=AD140,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L141=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L141,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L141,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y141<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y141-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y141-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AL141=\"y\",BQ$16,IF(AND(AL141>0,AL141<=1),AL141*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG141=\"\",\"\",(CG141/$CN141)*$AD141)","v":""},"","","","","","",""]
[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$10=\"Location\",VLOOKUP(L142,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y142<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L143,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y143<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y143-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y143-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA143=\"y\",CF$16,IF(AND(BA143>0,BA143<=1),BA143*CF$16,\"\"))","v":""},"","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L144=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L144,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L144,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y144<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L145,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y145<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L146,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y146<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L147,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y147<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L148,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y148<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L149,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y149<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y149-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y149-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BR149=\"\",\"\",(BR149/$CN149)*$AD149)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L150,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y150<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y150-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y150-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ150=\"\",\"\",(BJ150/$CN150)*$AD150)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L151,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y151<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L152,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y152<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L153,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y153<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y153-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y153-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L154=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L154,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L154,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y154<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L155,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y155<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y155-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y155-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L156=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L156,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L156,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y156<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L157,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y157<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L158,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y158<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L159,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y159<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y159-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y159-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AU159=\"y\",BZ$16,IF(AND(AU159>0,AU159<=1),AU159*BZ$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L160=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L160,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L160,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y160<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y160-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y160-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AN160=\"y\",BS$16,IF(AND(AN160>0,AN160<=1),AN160*BS$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L161=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L161,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L161,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y161<YEAR,1,IF('General Input Sheet'!$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(AE161=\"y\",BJ$16,IF(AND(AE161>0,AE161<=1),AE161*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L162=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L162,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L162,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y162<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y162-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y162-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L163=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L163,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L163,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y163<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y163-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y163-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L164=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L164,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L164,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y164<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y164-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y164-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L165=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L165,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L165,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y165<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L166,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y166<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y166-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y166-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L167=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L167,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L167,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y167<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L168,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y168<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y168-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y168-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L169=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L169,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L169,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y169<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L170,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R170,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y170-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(Y170<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y170-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y170-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L171=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L171,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L171,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y171<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y171-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y171-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L172=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L172,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L172,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y172<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y172-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y172-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L173=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L173,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L173,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y173<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y173-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y173-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L174=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L174,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L174,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y174<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L175,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y175<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L176,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y176<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L177,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y177<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L178,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y178<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L179,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y179<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y179-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y179-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L180=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L180,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L180,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y180<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L181,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y181<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y181-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y181-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BQ181=\"\",\"\",(BQ181/$CN181)*$AD181)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L182,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y182<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y182-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y182-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ182=\"\",\"\",(BJ182/$CN182)*$AD182)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L183,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y183<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y183-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y183-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ183=\"\",\"\",(CJ183/$CN183)*$AD183)","v":""},"","","",""]
[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$10=\"Location\",VLOOKUP(L184,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y184<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L185,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y185<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L186,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y186<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L187,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y187<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L188,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y188<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L189,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y189<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y189-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y189-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AH189=\"y\",BM$16,IF(AND(AH189>0,AH189<=1),AH189*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(CA189=\"\",\"\",(CA189/$CN189)*$AD189)","v":""},"","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L190,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y190<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y190-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y190-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE190=\"y\",BJ$16,IF(AND(AE190>0,AE190<=1),AE190*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L191=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L191,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L191,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y191<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L192,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y192<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y192-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y192-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L193=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L193,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L193,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y193<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y193-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y193-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L194=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L194,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L194,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y194<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L195,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y195<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y195-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y195-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BW195=\"\",\"\",(BW195/$CN195)*$AD195)","v":""},"","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L196,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y196<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y196-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y196-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AQ196=\"y\",BV$16,IF(AND(AQ196>0,AQ196<=1),AQ196*BV$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L197=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L197,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L197,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y197<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L198,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y198<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y198-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y198-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L199=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L199,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L199,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y199<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y199-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y199-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L200=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L200,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L200,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y200<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y200-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y200-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L201=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L201,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L201,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(H201=SewerTYPE1,VLOOKUP(J201,SewerUnitrates1,2,FALSE),IF(H201=SEWERTYPE2,VLOOKUP((J201&\"_\"&K201),Sewerrates2,2,FALSE),0))","v":{"$error":"#N/A"}},{"$f":"IF(D201=\"Passive\",(P201*I201),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R201,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T201=\"\",1,VLOOKUP(T201,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y201=\"\",\"\",IF(Y201<=YEAR+5,0.075,IF(AND(Y201>YEAR+5,Y201<=YEAR+10),0.15,IF(AND(Y201>YEAR+10,Y201<=YEAR+20),0.2,IF(Y201>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(Q201=\"\",\"\",Q201*U201*(1+V201)*(1+W201)*S201),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y201-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(Y201<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y201-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y201-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X201*Z201*(1-AB201)+(O201*((1+Landind)^(Y201-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(AX201=\"y\",CC$16,IF(AND(AX201>0,AX201<=1),AX201*CC$16,\"\"))","v":""},"","","","","","","","",{"$f":"IF(BG201=\"y\",CL$16,IF(AND(BG201>0,BG201<=1),BG201*CL$16,\"\"))","v":""},"",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L202=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L202,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L202,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(N202=\"\",0,N202*10000*M202)","v":0},{"$error":"#N/A"},"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(Y202<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y202-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y202-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC202*AA202,0)","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,{"$f":"IF(L203=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L203,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L203,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y203<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L204,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y204<YEAR,1,IF('General Input Sheet'!$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":"SUM(BJ204:CM204)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CP204:DS204)=AD204,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L205=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L205,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L205,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y205<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L206,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y206<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L207,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y207<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y207-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y207-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L208=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L208,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L208,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y208<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L209,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y209<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L210,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y210<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L211,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y211<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L212,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y212<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L213,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y213<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L214,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y214<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y214-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y214-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L215=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L215,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L215,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y215<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L216,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y216<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L217,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y217<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y217-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y217-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD217=\"\",\"\",(CD217/$CN217)*$AD217)","v":""},"","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L218,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y218<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y218-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y218-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BM218=\"\",\"\",(BM218/$CN218)*$AD218)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L219,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y219<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y219-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y219-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BJ219=\"\",\"\",(BJ219/$CN219)*$AD219)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L220,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y220<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L221,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y221<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L222,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y222<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L223,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y223<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L224,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y224<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L225,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y225<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L226,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y226<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y226-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y226-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L227=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L227,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L227,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y227<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y227-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y227-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L228=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L228,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L228,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y228<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L229,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y229<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y229-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y229-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L230=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L230,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L230,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y230<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L231,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y231<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L232,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y232<YEAR,1,IF('General Input Sheet'!$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(AT232=\"y\",BY$16,IF(AND(AT232>0,AT232<=1),AT232*BY$16,\"\"))","v":""},"","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L233=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L233,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L233,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y233<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y233-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y233-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AN233=\"y\",BS$16,IF(AND(AN233>0,AN233<=1),AN233*BS$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L234=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L234,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L234,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R234,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y234-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(Y234<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y234-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y234-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE234=\"y\",BJ$16,IF(AND(AE234>0,AE234<=1),AE234*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L235=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L235,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L235,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y235<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y235-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y235-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L236=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L236,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L236,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y236<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L237,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y237<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y237-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y237-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L238=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L238,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L238,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y238<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y238-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y238-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L239=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L239,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L239,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y239<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L240,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y240<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y240-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y240-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L241=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L241,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L241,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y241<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y241-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y241-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BY241=\"\",\"\",(BY241/$CN241)*$AD241)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L242=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L242,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L242,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y242<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L243,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y243<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L244,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y244<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L245,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y245<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L246,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y246<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y246-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y246-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L247=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L247,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L247,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y247<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y247-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y247-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L248=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L248,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L248,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y248<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L249,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y249<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L250,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y250<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L251,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y251<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y251-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y251-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BB251=\"y\",CG$16,IF(AND(BB251>0,BB251<=1),BB251*CG$16,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L252=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L252,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L252,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y252<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y252-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y252-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BP252=\"\",\"\",(BP252/$CN252)*$AD252)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(L253,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y253<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L254,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y254<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y254-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y254-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CI254=\"\",\"\",(CI254/$CN254)*$AD254)","v":""},"","","","",""]
[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$10=\"Location\",VLOOKUP(L255,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y255<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L256,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y256<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y256-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y256-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L257=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L257,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L257,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y257<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y257-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y257-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L258=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L258,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L258,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y258<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y258-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y258-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L259=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L259,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L259,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y259<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L260,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y260<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L261,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y261<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L262,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y262<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y262-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y262-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AH262=\"y\",BM$16,IF(AND(AH262>0,AH262<=1),AH262*BM$16,\"\"))","v":""},"","","","","","",{"$f":"IF(AO262=\"y\",BT$16,IF(AND(AO262>0,AO262<=1),AO262*BT$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L263=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L263,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L263,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y263<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y263-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y263-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE263=\"y\",BJ$16,IF(AND(AE263>0,AE263<=1),AE263*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L264=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L264,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L264,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",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":1.0204840381535507E-33},{"$f":"IF(Y264<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(L265,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},{"$f":"IF(D265=\"Passive\",(P265*I265),\"\")","v":""},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R265,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T265=\"\",1,VLOOKUP(T265,Sewersitecond,2,FALSE))","v":1},"",null,{"$f":"IFERROR(IF(Q265=\"\",\"\",Q265*U265*(1+V265)*(1+W265)*S265),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y265-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(Y265<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y265-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y265-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((X265*Z265*(1-AB265)+(O265*((1+Landind)^(Y265-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,{"$f":"IF(L266=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L266,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L266,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(N266=\"\",0,N266*10000*M266)","v":0},{"$error":"#N/A"},"",null,{"$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":1.0204840381535507E-33},{"$f":"IF(Y266<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y266-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y266-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(AC266*AA266,0)","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,{"$f":"IF(L267=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L267,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L267,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$error":"#N/A"},"",null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R267,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(Q267=\"\",\"\",Q267*U267*(1+V267)*(1+W267)*S267),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y267-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(Y267<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y267-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y267-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B18,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B19,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B20,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($E$10=\"Location\",'Unit Rates - Land'!$B21,IF($E$10=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":0}]
[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":311,"n_cols":122,"rows_kept":311,"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,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Transport"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Insert references to relevant data sources which support the scope, values and timing entered in the Spreadsheet below"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand Road Transport'!$C8","v":"Goondiwindi"},{"$f":"'Catchment Demand Road Transport'!$C9","v":"Texas"},{"$f":"'Catchment Demand Road Transport'!$C10","v":"Inglewood"},{"$f":"'Catchment Demand Road Transport'!$C11","v":"Yelarbon"},{"$f":"'Catchment Demand Road Transport'!$C12","v":"Talwood"},{"$f":"'Catchment Demand Road Transport'!$C13","v":"Inside PIA total"},{"$f":"'Catchment Demand Road Transport'!$C14","v":"Outside PIA total"},{"$f":"'Catchment Demand Road Transport'!$C15","v":"Total region total"},{"$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":"Goondiwindi"},{"$f":"AD13","v":"Texas"},"Inglewood","Yelarbon","Talwood","Inside PIA total","Outside PIA total","Total region total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"AC13","v":"Goondiwindi"},{"$f":"AD13","v":"Texas"},"Inglewood","Yelarbon","Talwood","Inside PIA total","Outside PIA total","Total region total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Hiercahy/name","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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":35499.17},{"$f":"IFERROR(VLOOKUP(AD13,Roadcatch,5,FALSE),\"\")","v":5346.7},{"$f":"IFERROR(VLOOKUP(AE13,Roadcatch,5,FALSE),\"\")","v":5278.02},{"$f":"IFERROR(VLOOKUP(AF13,Roadcatch,5,FALSE),\"\")","v":1787.45},{"$f":"IFERROR(VLOOKUP(AG13,Roadcatch,5,FALSE),\"\")","v":528.00000000000011},{"$f":"IFERROR(VLOOKUP(AH13,Roadcatch,6,FALSE),\"\")","v":0},0,0,"","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"AC16","v":35499.17},{"$f":"AD16","v":5346.7},5278.02,1787.45,528.00000000000011,0,0,0,"","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CN17:CN276)","v":1017149.9172048761},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"F01","Pathway (PCNP)",null,"Lagoon St: Russell to Darling St ",null,null,null,null,null,{"$f":"IF(J17=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J17,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J17,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L17=\"\",0,L17*10000*K17)","v":0},{"$f":"IF(G17=RoadTYPE1,VLOOKUP(I17,Roadunitrates1,2,FALSE),IF(G17=ROADTYPE2,VLOOKUP(I17,Roadunitrates2,2,FALSE),0))","v":0},60000,null,{"$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":64500},2019,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W17-YEAR)","v":1.1196803031039999},{"$f":"IF(W17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.83370649297781396},0,{"$f":"IFERROR((V17*X17*(1-Z17))+((1+Landind)^(W17-YEAR)*M17),0)","v":72219.379550207988},{"$f":"IFERROR((AA17*Y17),0)","v":60209.765649837558},"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC17=\"y\",BH$16,IF(AND(AC17>0,AC17<=1),AC17*BH$16,\"\"))","v":35499.17},"","","","","",{"$f":"IF(AI17=\"y\",BN$16,IF(AND(AI17>0,AI17<=1),AI17*BN$16,\"\"))","v":""},"","","","","","",{"$f":"IF(AP17=\"y\",BU$16,IF(AND(AP17>0,AP17<=1),AP17*BU$16,\"\"))","v":""},"","","","","","","","","","","","",{"$f":"IF(BC17=\"y\",CH$16,IF(AND(BC17>0,BC17<=1),BC17*CH$16,\"\"))","v":""},{"$f":"IF(BD17=\"y\",CI$16,IF(AND(BD17>0,BD17<=1),BD17*CI$16,\"\"))","v":""},"","",{"$f":"SUM(BH17:CK17)","v":35499.17},null,{"$f":"IF(BH17=\"\",\"\",(BH17/$CL17)*$AB17)","v":60209.765649837558},"","",{"$f":"IF(BK17=\"\",\"\",(BK17/$CL17)*$AB17)","v":""},"","","","","","","","","","","","",{"$f":"IF(BX17=\"\",\"\",(BX17/$CL17)*$AB17)","v":""},"","","","","","","","","","","","",{"$f":"IF(CK17=\"\",\"\",(CK17/$CL17)*$AB17)","v":""},{"$f":"IF(SUM(CN17:DQ17)=AB17,\"\",\"ERROR\")","v":""}]
[null,null,"F02","Pathway (PCNP)",null,"McLean St:  Bowen Ln to Riverwalk",null,null,null,null,null,{"$f":"IF(J18=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J18,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J18,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,50000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P18,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,53750,2019,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W18-YEAR)","v":1.1196803031039999},{"$f":"IF(W18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.83370649297781396},0,60182.816291839998,50174.804708197968,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35499.17,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",35499.17,null,50174.804708197968,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"F03","Pathway (PCNP)",null,"Frideswide St & Gibson St:  Marshall St to Lilly Dr",null,null,null,null,null,{"$f":"IF(J19=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J19,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J19,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,150000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P19,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,161250,2020,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W19-YEAR)","v":1.1626760267431933},{"$f":"IF(W19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.78466493456735431},0,187481.50931233991,147110.16623715602,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35499.17,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",35499.17,null,147110.16623715602,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"F04","Pathway (PCNP)",null,"Serpentine Ck reserve:  Marshall St to Lilly Dr",null,null,null,null,null,{"$f":"IF(J20=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J20,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J20,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L20=\"\",0,L20*10000*K20)","v":0},{"$f":"IF(G20=RoadTYPE1,VLOOKUP(I20,Roadunitrates1,2,FALSE),IF(G20=ROADTYPE2,VLOOKUP(I20,Roadunitrates2,2,FALSE),0))","v":0},100000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P20,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R20=\"\",1,VLOOKUP(R20,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W20=\"\",\"\",IF(W20<=YEAR+5,0.075,IF(AND(W20>YEAR+5,W20<=YEAR+10),0.15,IF(AND(W20>YEAR+10,W20<=YEAR+20),0.2,IF(W20>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},null,{"$f":"IFERROR(IF(O20=\"\",\"\",O20*S20*(1+T20)*(1+U20)*Q20),\"\")","v":107500},2021,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W20-YEAR)","v":1.2073227861701319},{"$f":"IF(W20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.73850817371045108},0,{"$f":"IFERROR((V20*X20*(1-Z20))+((1+Landind)^(W20-YEAR)*M20),0)","v":129787.19951328918},{"$f":"IFERROR((AA20*Y20),0)","v":95848.90768355313},"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35499.17,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",35499.17,null,95848.90768355313,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"F05","Pathway (PCNP)",null,"Brennans Rd: West St to Waggamba Rd reconstruction ",null,null,null,null,null,{"$f":"IF(J21=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J21,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J21,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,450000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P21,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,517499.99999999994,2024,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W21-YEAR)","v":1.3518155431633387},{"$f":"IF(W21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.61569905953959048},0,699564.5435870277,430721.23157377582,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35499.17,"","","","","","","","","","","","","","","","","",{"$f":"IF(AU21=\"y\",BZ$16,IF(AND(AU21>0,AU21<=1),AU21*BZ$16,\"\"))","v":""},"","","","","","","","","","","",{"$f":"SUM(BH21:CK21)","v":35499.17},null,430721.23157377582,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN21:DQ21)=AB21,\"\",\"ERROR\")","v":""}]
[null,null,"F06","Pathway (PCNP)",null,"Brennans Rd: Waggamba Rd to River access extension ",null,null,null,null,null,{"$f":"IF(J22=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J22,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J22,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,250000,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P22,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,300000,2027,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W22-YEAR)","v":1.5136012371098253},{"$f":"IF(W22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.51331230365849023},0,454080.37113294756,233085.04135235553,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35499.17,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",35499.17,null,233085.04135235553,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J23=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J23,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J23,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"(N23*H23)","v":0},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":1.0204840381535507E-33},{"$f":"IF(W23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AT23=\"y\",BY$16,IF(AND(AT23>0,AT23<=1),AT23*BY$16,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J24=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J24,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J24,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P24,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W24-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AF24=\"y\",BK$16,IF(AND(AF24>0,AF24<=1),AF24*BK$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J25=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J25,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J25,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC25=\"y\",BH$16,IF(AND(AC25>0,AC25<=1),AC25*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BU25=\"\",\"\",(BU25/$CL25)*$AB25)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J26=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J26,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J26,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P26,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W26-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH26=\"\",\"\",(BH26/$CL26)*$AB26)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J27=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J27,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J27,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P27,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W27-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J28=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J28,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J28,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J29=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J29,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J29,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P29,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W29-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J30=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J30,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J30,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P30,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W30-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J31=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J31,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J31,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P31,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W31-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J32=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J32,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J32,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P32,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W32-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF32=\"\",\"\",(CF32/$CL32)*$AB32)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J33=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J33,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J33,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P33,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W33-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J34=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J34,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J34,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P34,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W34-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J35=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J35,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J35,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P35,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W35-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W35<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J36,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P36,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W36-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W36<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J37,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P37,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W37-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W37<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J38,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P38,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W38-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W38<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J39,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P39,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W39-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W39<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J40,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P40,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W40-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W40<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J41,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P41,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W41-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W41<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J42,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P42,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W42-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AI42=\"y\",BN$16,IF(AND(AI42>0,AI42<=1),AI42*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J43=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J43,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J43,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P43,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W43-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W43<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J44,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P44,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W44-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W44<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J45,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P45,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W45-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BP45=\"\",\"\",(BP45/$CL45)*$AB45)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J46,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P46,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W46-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH46=\"\",\"\",(BH46/$CL46)*$AB46)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J47,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P47,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W47-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W47<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J48,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W48<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J49,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J50=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J50,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J50,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P50,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W50-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J51=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J51,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J51,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BB51=\"y\",CG$16,IF(AND(BB51>0,BB51<=1),BB51*CG$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J52=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J52,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J52,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W52<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J53,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W53<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J54,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W54<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J55,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W55<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J56,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W56<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J57,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W57<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J58,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W58<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J59,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W59<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J60,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W60<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J61,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W61<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J62,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W62<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J63,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W63<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J64,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W64<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J65,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AK65=\"y\",BP$16,IF(AND(AK65>0,AK65<=1),AK65*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J66=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J66,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J66,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J67=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J67,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J67,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BR67=\"\",\"\",(BR67/$CL67)*$AB67)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J68,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W68<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J69,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J70=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J70,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J70,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W70<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J71,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W71<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J72,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W72<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J73,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AJ73=\"y\",BO$16,IF(AND(AJ73>0,AJ73<=1),AJ73*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J74=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J74,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J74,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W74<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W74-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC74=\"y\",BH$16,IF(AND(AC74>0,AC74<=1),AC74*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J75=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J75,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J75,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W75<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W75-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BQ75=\"\",\"\",(BQ75/$CL75)*$AB75)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J76,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W76<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W76-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W76-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH76=\"\",\"\",(BH76/$CL76)*$AB76)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J77,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W77<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J78,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W78<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W78-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W78-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH78=\"\",\"\",(CH78/$CL78)*$AB78)","v":""},"","","",""]
[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$10=\"Location\",VLOOKUP(J79,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W79<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J80,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W80<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W80-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W80-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV80=\"y\",CA$16,IF(AND(AV80>0,AV80<=1),AV80*CA$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J81=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J81,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J81,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P81,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W81-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W81<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W81-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W81-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J82=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J82,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J82,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(G82=RoadTYPE1,VLOOKUP(I82,Roadunitrates1,2,FALSE),IF(G82=ROADTYPE2,VLOOKUP(I82,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"(N82*H82)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P82,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R82=\"\",1,VLOOKUP(R82,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W82=\"\",\"\",IF(W82<=YEAR+5,0.075,IF(AND(W82>YEAR+5,W82<=YEAR+10),0.15,IF(AND(W82>YEAR+10,W82<=YEAR+20),0.2,IF(W82>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W82-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W82<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W82-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V82*X82*(1-Z82))+((1+Landind)^(W82-YEAR)*M82),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,{"$f":"IF(J83=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J83,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J83,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L83=\"\",0,L83*10000*K83)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P83,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O83=\"\",\"\",O83*S83*(1+T83)*(1+U83)*Q83),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W83-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W83<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W83-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W83-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA83*Y83),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,{"$f":"IF(J84=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J84,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J84,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W84<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W84-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W84-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BY84=\"\",\"\",(BY84/$CL84)*$AB84)","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$10=\"Location\",VLOOKUP(J85,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W85<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W85-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W85-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH85:CK85)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN85:DQ85)=AB85,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J86=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J86,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J86,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W86<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J87,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W87<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J88,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W88<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J89,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W89<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J90,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W90<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J91,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W91<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W91-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W91-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AL91=\"y\",BQ$16,IF(AND(AL91>0,AL91<=1),AL91*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J92=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J92,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J92,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W92<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J93,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W93<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J94,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W94<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J95,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W95<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J96,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W96<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J97,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W97<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W97-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W97-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J98=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J98,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J98,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W98<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W98-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W98-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J99=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J99,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J99,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W99<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W99-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W99-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J100=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J100,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J100,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W100<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W100-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W100-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J101=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J101,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J101,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W101<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J102,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W102<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J103,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W103<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J104,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W104<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W104-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W104-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK104=\"\",\"\",(BK104/$CL104)*$AB104)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J105,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W105<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W105-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W105-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH105=\"\",\"\",(BH105/$CL105)*$AB105)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J106,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W106<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J107,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W107<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J108,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W108<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J109,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W109<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J110,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W110<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W110-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W110-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AF110=\"y\",BK$16,IF(AND(AF110>0,AF110<=1),AF110*BK$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J111=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J111,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J111,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W111<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W111-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W111-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC111=\"y\",BH$16,IF(AND(AC111>0,AC111<=1),AC111*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J112=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J112,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J112,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W112<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W112-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W112-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB112=\"\",\"\",(CB112/$CL112)*$AB112)","v":""},"","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J113,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W113<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J114,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W114<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W114-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W114-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA114=\"\",\"\",(CA114/$CL114)*$AB114)","v":""},"","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J115,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W115<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J116,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W116<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W116-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W116-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AQ116=\"y\",BV$16,IF(AND(AQ116>0,AQ116<=1),AQ116*BV$16,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J117=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J117,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J117,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W117<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J118,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W118<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W118-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W118-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J119=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J119,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J119,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W119<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W119-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W119-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AW119=\"y\",CB$16,IF(AND(AW119>0,AW119<=1),AW119*CB$16,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J120=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J120,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J120,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W120<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J121,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W121<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J122,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W122<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J123,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W123<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J124,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W124<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J125,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W125<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J126,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W126<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W126-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W126-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BX126=\"\",\"\",(BX126/$CL126)*$AB126)","v":""},"","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J127,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W127<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J128,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W128<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J129,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W129<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J130,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W130<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J131,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W131<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J132,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W132<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J133,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W133<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J134,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W134<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J135,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W135<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J136,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W136<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J137,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W137<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J138,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W138<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W138-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W138-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BU138=\"\",\"\",(BU138/$CL138)*$AB138)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J139=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J139,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J139,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W139<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W139-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W139-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH139=\"\",\"\",(BH139/$CL139)*$AB139)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J140,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W140<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W140-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W140-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J141=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J141,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J141,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W141<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W141-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W141-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CK141=\"\",\"\",(CK141/$CL141)*$AB141)","v":""},""]
[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$10=\"Location\",VLOOKUP(J142,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W142<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J143,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W143<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J144,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W144<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W144-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W144-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BB144=\"y\",CG$16,IF(AND(BB144>0,BB144<=1),BB144*CG$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J145=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J145,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J145,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P145,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W145-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W145<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W145-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W145-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J146=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J146,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J146,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(G146=RoadTYPE1,VLOOKUP(I146,Roadunitrates1,2,FALSE),IF(G146=ROADTYPE2,VLOOKUP(I146,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"(N146*H146)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P146,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R146=\"\",1,VLOOKUP(R146,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W146=\"\",\"\",IF(W146<=YEAR+5,0.075,IF(AND(W146>YEAR+5,W146<=YEAR+10),0.15,IF(AND(W146>YEAR+10,W146<=YEAR+20),0.2,IF(W146>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W146-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W146<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W146-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W146-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V146*X146*(1-Z146))+((1+Landind)^(W146-YEAR)*M146),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,{"$f":"IF(J147=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J147,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J147,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L147=\"\",0,L147*10000*K147)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P147,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O147=\"\",\"\",O147*S147*(1+T147)*(1+U147)*Q147),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W147-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W147<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W147-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W147-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA147*Y147),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,{"$f":"IF(J148=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J148,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J148,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W148<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W148-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W148-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J149=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J149,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J149,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W149<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W149-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W149-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH149:CK149)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN149:DQ149)=AB149,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J150=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J150,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J150,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W150<YEAR,1,IF('General Input Sheet'!$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(AJ150=\"y\",BO$16,IF(AND(AJ150>0,AJ150<=1),AJ150*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CE150=\"\",\"\",(CE150/$CL150)*$AB150)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J151=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J151,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J151,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W151<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J152,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W152<YEAR,1,IF('General Input Sheet'!$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(AY152=\"y\",CD$16,IF(AND(AY152>0,AY152<=1),AY152*CD$16,\"\"))","v":""},"","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J153=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J153,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J153,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W153<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W153-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W153-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J154=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J154,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J154,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W154<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J155,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W155<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J156,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W156<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J157,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W157<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J158,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W158<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W158-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W158-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","",{"$f":"IF(BP158=\"\",\"\",(BP158/$CL158)*$AB158)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J159,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W159<YEAR,1,IF('General Input Sheet'!$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(BH159=\"\",\"\",(BH159/$CL159)*$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$10=\"Location\",VLOOKUP(J160,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W160<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J161,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W161<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J162,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W162<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J163,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W163<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J164,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W164<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J165,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W165<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J166,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W166<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J167,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W167<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J168,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W168<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W168-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W168-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","",{"$f":"IF(AS168=\"y\",BX$16,IF(AND(AS168>0,AS168<=1),AS168*BX$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J169=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J169,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J169,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W169<YEAR,1,IF('General Input Sheet'!$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(AL169=\"y\",BQ$16,IF(AND(AL169>0,AL169<=1),AL169*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J170=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J170,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J170,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W170<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W170-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W170-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC170=\"y\",BH$16,IF(AND(AC170>0,AC170<=1),AC170*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J171=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J171,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J171,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W171<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J172,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W172<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W172-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W172-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J173=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J173,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J173,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W173<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W173-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W173-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J174=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J174,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J174,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W174<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J175,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W175<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J176,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W176<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J177,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W177<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J178,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W178<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J179,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W179<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J180,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W180<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J181,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W181<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J182,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W182<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J183,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W183<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J184,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W184<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J185,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W185<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J186,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W186<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J187,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W187<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J188,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W188<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J189,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W189<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J190,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W190<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W190-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W190-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BO190=\"\",\"\",(BO190/$CL190)*$AB190)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J191,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W191<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W191-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W191-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH191=\"\",\"\",(BH191/$CL191)*$AB191)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J192=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J192,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J192,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W192<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W192-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W192-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CH192=\"\",\"\",(CH192/$CL192)*$AB192)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J193=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J193,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J193,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W193<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J194,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W194<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W194-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W194-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J195=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J195,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J195,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W195<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J196,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W196<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J197,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W197<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J198,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W198<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W198-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W198-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AF198=\"y\",BK$16,IF(AND(AF198>0,AF198<=1),AF198*BK$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BY198=\"\",\"\",(BY198/$CL198)*$AB198)","v":""},"","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J199,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W199<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W199-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W199-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC199=\"y\",BH$16,IF(AND(AC199>0,AC199<=1),AC199*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J200=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J200,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J200,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W200<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J201,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W201<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J202,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W202<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W202-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W202-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J203=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J203,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J203,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W203<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W203-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W203-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J204=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J204,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J204,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W204<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W204-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W204-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BU204=\"\",\"\",(BU204/$CL204)*$AB204)","v":""},"","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J205,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W205<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W205-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W205-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AO205=\"y\",BT$16,IF(AND(AO205>0,AO205<=1),AO205*BT$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J206=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J206,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J206,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W206<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J207,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W207<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J208,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W208<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J209,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P209,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W209-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W209<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W209-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W209-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J210=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J210,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J210,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$f":"IF(G210=RoadTYPE1,VLOOKUP(I210,Roadunitrates1,2,FALSE),IF(G210=ROADTYPE2,VLOOKUP(I210,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"(N210*H210)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P210,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R210=\"\",1,VLOOKUP(R210,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W210=\"\",\"\",IF(W210<=YEAR+5,0.075,IF(AND(W210>YEAR+5,W210<=YEAR+10),0.15,IF(AND(W210>YEAR+10,W210<=YEAR+20),0.2,IF(W210>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W210-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W210<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W210-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W210-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V210*X210*(1-Z210))+((1+Landind)^(W210-YEAR)*M210),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(AV210=\"y\",CA$16,IF(AND(AV210>0,AV210<=1),AV210*CA$16,\"\"))","v":""},"","","","","","","","",{"$f":"IF(BE210=\"y\",CJ$16,IF(AND(BE210>0,BE210<=1),BE210*CJ$16,\"\"))","v":""},"",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J211=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J211,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J211,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L211=\"\",0,L211*10000*K211)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P211,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O211=\"\",\"\",O211*S211*(1+T211)*(1+U211)*Q211),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W211-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W211<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W211-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W211-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA211*Y211),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,{"$f":"IF(J212=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J212,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J212,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W212<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W212-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W212-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J213=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J213,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J213,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W213<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W213-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W213-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH213:CK213)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN213:DQ213)=AB213,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J214=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J214,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J214,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W214<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J215,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W215<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J216,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W216<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J217,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W217<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J218,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W218<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J219,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W219<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J220,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W220<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J221,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W221<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J222,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W222<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J223,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W223<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J224,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W224<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J225,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W225<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J226,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W226<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W226-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W226-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CB226=\"\",\"\",(CB226/$CL226)*$AB226)","v":""},"","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J227,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W227<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W227-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W227-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BK227=\"\",\"\",(BK227/$CL227)*$AB227)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J228,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W228<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W228-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W228-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH228=\"\",\"\",(BH228/$CL228)*$AB228)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J229=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J229,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J229,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W229<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J230,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W230<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J231,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W231<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W231-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W231-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J232=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J232,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J232,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W232<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W232-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W232-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J233=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J233,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J233,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W233<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J234,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W234<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J235,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W235<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J236,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W236<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J237,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W237<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J238,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W238<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J239,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W239<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W239-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W239-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J240=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J240,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J240,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W240<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J241,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W241<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W241-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W241-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(AR241=\"y\",BW$16,IF(AND(AR241>0,AR241<=1),AR241*BW$16,\"\"))","v":""},"","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J242=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J242,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J242,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W242<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W242-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W242-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AL242=\"y\",BQ$16,IF(AND(AL242>0,AL242<=1),AL242*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J243=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J243,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J243,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W243<YEAR,1,IF('General Input Sheet'!$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(AC243=\"y\",BH$16,IF(AND(AC243>0,AC243<=1),AC243*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J244=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J244,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J244,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W244<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J245,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W245<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J246,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W246<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J247,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W247<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J248,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W248<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J249,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W249<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J250,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W250<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W250-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W250-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BW250=\"\",\"\",(BW250/$CL250)*$AB250)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J251=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J251,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J251,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W251<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J252,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W252<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J253,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W253<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W253-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W253-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J254=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J254,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J254,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W254<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J255,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W255<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J256,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W256<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J257,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W257<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J258,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W258<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J259,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W259<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J260,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W260<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W260-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W260-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AZ260=\"y\",CE$16,IF(AND(AZ260>0,AZ260<=1),AZ260*CE$16,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J261=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J261,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J261,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W261<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W261-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W261-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BN261=\"\",\"\",(BN261/$CL261)*$AB261)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[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$10=\"Location\",VLOOKUP(J262,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W262<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J263,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W263<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W263-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W263-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG263=\"\",\"\",(CG263/$CL263)*$AB263)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J264=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J264,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J264,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W264<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J265,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W265<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W265-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W265-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J266=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J266,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J266,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W266<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W266-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W266-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J267=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J267,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J267,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W267<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J268,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W268<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W268-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W268-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J269=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J269,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J269,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W269<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J270,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W270<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J271,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W271<YEAR,1,IF('General Input Sheet'!$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(AF271=\"y\",BK$16,IF(AND(AF271>0,AF271<=1),AF271*BK$16,\"\"))","v":""},"","","","","","",{"$f":"IF(AM271=\"y\",BR$16,IF(AND(AM271>0,AM271<=1),AM271*BR$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J272=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J272,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J272,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W272<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W272-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W272-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC272=\"y\",BH$16,IF(AND(AC272>0,AC272<=1),AC272*BH$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J273=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J273,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J273,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P273,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W273-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W273<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W273-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W273-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J274=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J274,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J274,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"(N274*H274)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P274,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R274=\"\",1,VLOOKUP(R274,Roadsitecond,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W274-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W274<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W274-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W274-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V274*X274*(1-Z274))+((1+Landind)^(W274-YEAR)*M274),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,{"$f":"IF(J275=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J275,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J275,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L275=\"\",0,L275*10000*K275)","v":0},0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P275,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(O275=\"\",\"\",O275*S275*(1+T275)*(1+U275)*Q275),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W275-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W275<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W275-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W275-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR((AA275*Y275),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,{"$f":"IF(J276=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J276,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J276,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W276<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W276-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W276-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B18,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B19,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B20,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B21,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":0}]
[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":419,"n_cols":121,"rows_kept":419,"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,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Parks and Land for Community Facilities"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Insert references to relevant data sources which support the scope, values and timing entered in the Spreadsheet below"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand - Parks & Comm'!$C8","v":"Local recreation - Goondiwindi"},{"$f":"'Catchment Demand - Parks & Comm'!$C9","v":"Local recreation - balance of region"},{"$f":"'Catchment Demand - Parks & Comm'!$C10","v":"Region-wide"},{"$f":"'Catchment Demand - Parks & Comm'!$C11","v":0},{"$f":"'Catchment Demand - Parks & Comm'!$C12","v":0},{"$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":"Local recreation - Goondiwindi"},{"$f":"AC13","v":"Local recreation - balance of region"},"Region-wide",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"AB13","v":"Local recreation - Goondiwindi"},{"$f":"AC13","v":"Local recreation - balance of region"},"Region-wide",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Address","Description","Asset Attributes+B:AA","Unit (*)","Land Location/Type","Size of land (ha) (*)","Unit Cost (m2)","Land Value* \n(* Post 1990+ chargeable)","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AB15+1","v":2},{"$f":"AC15+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Local/District Park","Hierarchy",null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null," % of cost which is renewal related","Gross cost (used for CF forecasts)","Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(AB13,Parkscatch,5,FALSE),\"\")","v":5592},{"$f":"IFERROR(VLOOKUP(AC13,Parkscatch,5,FALSE),\"\")","v":5548},{"$f":"IFERROR(VLOOKUP(AD13,Parkscatch,5,FALSE),\"\")","v":11140},{"$f":"IFERROR(VLOOKUP(AE13,Parkscatch,6,FALSE),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"AB16","v":5592},{"$f":"AC16","v":5548},11140,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CM17:CM384)","v":264538.01083017373},41441.302270869302,413991.66533555038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PE01","Renew & upgrade Playground Equipment - Goondiwindi Town Park Northern Side","Regional Recreation","Renew and upgrade non compliant equipment",null,null,null,null,null,{"$f":"IF(K17=\"\",0,K17*10000*J17)","v":0},{"$f":"IFERROR(VLOOKUP($G17,Parksunitrate1,2,FALSE),0)","v":0},64500,2017,{"$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":69337.5},2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V17-YEAR)","v":1.2073227861701319},{"$f":"IF(V17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.73850817371045108},0,{"$f":"IFERROR((U17*W17*(1-Y17)+L17*(1+Landind)^(V17-YEAR)),0)","v":83712.743686071524},{"$f":"IFERROR(Z17*X17,0)","v":61822.545455891777},null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB17=\"y\",BG$16,IF(AND(AB17>0,AB17<=1),AB17*BG$16,\"\"))","v":""},"",11140,"","",{"$f":"IF(AG17=\"y\",BL$16,IF(AND(AG17>0,AG17<=1),AG17*BL$16,\"\"))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AW17=\"y\",CB$16,IF(AND(AW17>0,AW17<=1),AW17*CB$16,\"\"))","v":""},"","","","","","","","",{"$f":"SUM(BG17:CJ17)","v":11140},null,{"$f":"IF(BG17=\"\",\"\",(BG17/$CK17)*$AA17)","v":""},"",61822.545455891777,"","","","","","","","","","","","",{"$f":"IF(BV17=\"\",\"\",(BV17/$CK17)*$AA17)","v":""},"","","","","","","","","","","","","","",{"$f":"IF(SUM(CM17:DP17)=AA17,\"\",\"ERROR\")","v":""}]
[null,null,"PE02","Renew & upgrade Playground Equipment - McGregor Street Park","Local Recreation","Renew & upgrade existing playground equipment",null,null,null,null,null,0,0,32250,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O18,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,34668.75,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V18-YEAR)","v":1.2073227861701319},{"$f":"IF(V18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.73850817371045108},0,41856.371843035762,30911.272727945889,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,30911.272727945889,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PE03","Renew & upgrade Playground Equipment - Botanical Gardens","Regional Recreation","Renew & upgrade existing playground equipment",null,null,null,null,null,0,0,32250,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O19,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,34668.75,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V19-YEAR)","v":1.2073227861701319},{"$f":"IF(V19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.73850817371045108},0,41856.371843035762,30911.272727945889,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",11140,"","","","","","","","","","","","","","","","","","","","","","","","","","","",11140,null,"","",30911.272727945889,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PE04","Renew & upgrade Playground Equipment - Yelarbon Hall","Local Recreation","Renew & upgrade existing playground equipment",null,null,null,null,null,0,0,23000,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O20,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,26449.999999999996,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V20-YEAR)","v":1.45762831000561},{"$f":"IF(V20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.54539432263714582},0,38554.26879964838,21027.279316754673,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",5548,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",5548,null,"",21027.279316754673,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PE05","Renew & upgrade Playground Equipment - Redmond Park","Regional Sport","Renew & upgrade existing playground equipment",null,null,null,null,null,0,0,23000,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O21,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,26449.999999999996,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V21-YEAR)","v":1.45762831000561},{"$f":"IF(V21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.54539432263714582},0,38554.26879964838,21027.279316754673,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",11140,"","","","","","","","","","","","","","","","","","","","","","","","","","","",11140,null,"","",21027.279316754673,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PE06","Renew & upgrade Playground Equipment - Francis Street Park","Local Recreation","Renew & upgrade existing playground equipment",null,null,null,null,null,0,0,23000,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O22,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,26449.999999999996,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V22-YEAR)","v":1.45762831000561},{"$f":"IF(V22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.54539432263714582},0,38554.26879964838,21027.279316754673,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV22=\"y\",CA$16,IF(AND(AV22>0,AV22<=1),AV22*CA$16,\"\"))","v":""},"","","","","","","","","",5592,null,21027.279316754673,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PE07","New playground Equipment - Toobeah Park","District Recreation","Installation of new playground equipment",null,null,null,null,null,0,0,48000,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O23,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,57600,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V23-YEAR)","v":1.7598278724364338},{"$f":"IF(V23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.40277816516280712},0,101366.08545233859,40828.045908229251,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",11140,"","","","","","","","","","","","","",{"$f":"IF(AR23=\"y\",BW$16,IF(AND(AR23>0,AR23<=1),AR23*BW$16,\"\"))","v":""},"","","","","","","","","","","","","",11140,null,"","",40828.045908229251,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PI01","Renew & upgrade Irrigation System - Goondiwindi Town Park","Regional Recreation","Renew & upgrade existing irrigation system",null,null,null,null,null,0,0,64500,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O24,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,69337.5,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V24-YEAR)","v":1.2073227861701319},{"$f":"IF(V24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.73850817371045108},0,83712.743686071524,61822.545455891777,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",11140,"","","","","","","","","","","","","","","","","","","","","","","","","","","",11140,null,"","",61822.545455891777,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PI02","Renew & upgrade Irrigation System - Winton Street Park","Local Recreation","Renew & upgrade existing irrigation system",null,null,null,null,null,0,0,21500,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O25,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,23112.5,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V25-YEAR)","v":1.2073227861701319},{"$f":"IF(V25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.73850817371045108},0,27904.247895357174,20607.515151963926,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,20607.515151963926,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PI03","Renew & upgrade Irrigation System - McGregor Street Park","Local Recreation","Renew & upgrade existing irrigation system",null,null,null,null,null,0,0,21500,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O26,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,23112.5,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V26-YEAR)","v":1.2073227861701319},{"$f":"IF(V26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.73850817371045108},0,27904.247895357174,20607.515151963926,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,20607.515151963926,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PI04","Renew & upgrade Irrigation System - Toobeah Park","District Recreation","Renew & upgrade existing irrigation system",null,null,null,null,null,0,0,10750,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O27,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,11556.25,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V27-YEAR)","v":1.2073227861701319},{"$f":"IF(V27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.73850817371045108},0,13952.123947678587,10303.757575981963,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",11140,"","","","","","","","","","","","","","","","","","","","","","","","","","","",11140,null,"","",10303.757575981963,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PI05","Renew & upgrade Irrigation System - Water Park","Regional Sport","Renew & upgrade existing irrigation system",null,null,null,null,null,0,0,46000,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O28,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,52899.999999999993,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V28-YEAR)","v":1.45762831000561},{"$f":"IF(V28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.54539432263714582},0,77108.53759929676,42054.558633509347,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",11140,"","","","","","","","","","","","","","","","","","","","","","","","","","","",11140,null,"","",42054.558633509347,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PI06","Renew & upgrade Irrigation System - Apex Park","Local Recreation","Renew & upgrade existing irrigation system",null,null,null,null,null,0,0,23000,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O29,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,26449.999999999996,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V29-YEAR)","v":1.45762831000561},{"$f":"IF(V29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.54539432263714582},0,38554.26879964838,21027.279316754673,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,21027.279316754673,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PS01","Renew & upgrade park structures - Apex Park","Local Recreation","Renew & upgrade existing park shelters and bbq's",null,null,null,null,null,0,0,32250,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O30,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,34668.75,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V30-YEAR)","v":1.2073227861701319},{"$f":"IF(V30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.73850817371045108},0,41856.371843035762,30911.272727945889,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,30911.272727945889,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ30=\"\",\"\",(CJ30/$CK30)*$AA30)","v":""},""]
[null,null,"PS02","Renew & upgrade park structures - Goondiwindi Town Park","Regional Recreation","Renew & upgrade existing park shelters and bbq's",null,null,null,null,null,0,0,53750,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O31,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,57781.25,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V31-YEAR)","v":1.2073227861701319},{"$f":"IF(V31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.73850817371045108},0,69760.619738392939,51518.787879909818,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",11140,"","","","","","","","","","","","","","","","","","","","","","","","","","","",11140,null,{"$f":"IF(BG31=\"\",\"\",(BG31/$CK31)*$AA31)","v":""},"",51518.787879909818,"","","","","","","","","","","","","",{"$f":"IF(BW31=\"\",\"\",(BW31/$CK31)*$AA31)","v":""},"","","","","","","","","","","","","",""]
[null,null,"PS03","Renew & upgrade park structures - Sandhurst Street Park","Local Recreation","Renew & upgrade existing park shelters and bbq's",null,null,null,null,null,0,0,43000,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O32,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,46225,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V32-YEAR)","v":1.2073227861701319},{"$f":"IF(V32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.73850817371045108},0,55808.495790714347,41215.030303927851,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,41215.030303927851,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PS04","Renew & upgrade park structures - McGregor Street Park","Local Recreation","Renew & upgrade existing park shelter",null,null,null,null,null,0,0,16125,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O33,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,null,17334.375,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V33-YEAR)","v":1.2073227861701319},{"$f":"IF(V33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.73850817371045108},0,20928.185921517881,15455.636363972944,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"",{"$f":"IF(AD33=\"y\",BI$16,IF(AND(AD33>0,AD33<=1),AD33*BI$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,15455.636363972944,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PS05","Renew & upgrade park structures - Water Park","Regional Sport","Installation of new park shelter and bbq near the boat ramp",null,null,null,null,null,0,0,46000,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O34,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,52899.999999999993,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V34-YEAR)","v":1.45762831000561},{"$f":"IF(V34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.54539432263714582},0,77108.53759929676,42054.558633509347,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB34=\"y\",BG$16,IF(AND(AB34>0,AB34<=1),AB34*BG$16,\"\"))","v":""},"",11140,"","","","","","","","","","","","","","","","","","","","","","","","","","","",11140,null,"","",42054.558633509347,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PS06","Renew & upgrade park structures - Zacka Park","Local Recreation","Installation of new park shelter and bbq ",null,null,null,null,null,0,0,46000,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O35,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,52899.999999999993,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V35-YEAR)","v":1.45762831000561},{"$f":"IF(V35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.54539432263714582},0,77108.53759929676,42054.558633509347,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AZ35=\"y\",CE$16,IF(AND(AZ35>0,AZ35<=1),AZ35*CE$16,\"\"))","v":""},"","","","","",5592,null,42054.558633509347,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PS07","Renew & upgrade park structures - Goondiwindi Town Park","Regional Recreation","Installation of new park shelters ",null,null,null,null,null,0,0,23000,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O36,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,26449.999999999996,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V36-YEAR)","v":1.45762831000561},{"$f":"IF(V36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.54539432263714582},0,38554.26879964838,21027.279316754673,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",11140,"","","","","","","","","","","","","","","","","","","","","","","","","","","",11140,null,"","",21027.279316754673,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PS08","Renew & upgrade park structures - Sandhurst Street Park","Local Recreation","Installation of new park shelter",null,null,null,null,null,0,0,11500,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O37,Histindex,3,FALSE))),1)","v":1},null,1,0.15,null,13224.999999999998,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V37-YEAR)","v":1.45762831000561},{"$f":"IF(V37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.54539432263714582},0,19277.13439982419,10513.639658377337,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,10513.639658377337,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PS09","Renew & upgrade park structures - Gilbert Oval (Barry McGregor Field)","Regional Sport","Installation of new shelters",null,null,null,null,null,0,0,24000,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O38,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,28800,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V38-YEAR)","v":1.7598278724364338},{"$f":"IF(V38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.40277816516280712},0,50683.042726169297,20414.022954114625,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",11140,"","","","","","","","","","","","","","","","","","","","","","","","","","","",11140,null,"","",20414.022954114625,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PS010","Renew & upgrade park structures - Winton Street Park","Local Recreation","Installation of new park shelter",null,null,null,null,null,0,0,12000,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O39,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,14400,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V39-YEAR)","v":1.7598278724364338},{"$f":"IF(V39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.40277816516280712},0,25341.521363084648,10207.011477057313,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",5592,null,10207.011477057313,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PS011","Renew & upgrade park structures - Boat Ramp","Regional Sport","Installation of new seats & tables",null,null,null,null,null,0,0,12000,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O40,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,14400,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V40-YEAR)","v":1.7598278724364338},{"$f":"IF(V40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.40277816516280712},0,25341.521363084648,10207.011477057313,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",11140,"","","","","","","","","","","","","","","","","","","","","","","","","","","",11140,null,"","",10207.011477057313,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PS012","Renew & upgrade park structures - Talwood Recreation Ground","Local Recreation","Installation of new shelters",null,null,null,null,null,0,0,24000,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O41,Histindex,3,FALSE))),1)","v":1},null,1,0.2,null,28800,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V41-YEAR)","v":1.7598278724364338},{"$f":"IF(V41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.40277816516280712},0,50683.042726169297,20414.022954114625,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",5548,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",5548,null,"",20414.022954114625,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"M42*H42","v":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":1.0204840381535507E-33},{"$f":"IF(V42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BV46=\"\",\"\",(BV46/$CK46)*$AA46)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG47=\"\",\"\",(BG47/$CK47)*$AA47)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V50<YEAR,1,IF('General Input Sheet'!$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(CE50=\"\",\"\",(CE50/$CK50)*$AA50)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",{"$f":"IF(AG51=\"y\",BL$16,IF(AND(AG51>0,AG51<=1),AG51*BL$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V52<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V52-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V53<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V53-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V54<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V54-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V55<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V55-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V56<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V56-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V57<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V57-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V58<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V58-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V59<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V59-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V60<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V60-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V61<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V61-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(VLOOKUP($G62,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O62,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q62=\"\",1,VLOOKUP(Q62,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V62=\"\",\"\",IF(V62<=YEAR+5,0.075,IF(AND(V62>YEAR+5,V62<=YEAR+10),0.15,IF(AND(V62>YEAR+10,V62<=YEAR+20),0.2,IF(V62>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V62-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V62<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V62-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U62*W62*(1-Y62)+L62*(1+Landind)^(V62-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,{"$f":"IF(K63=\"\",0,K63*10000*J63)","v":0},0,{"$f":"M63*H63","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O63,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N63=\"\",\"\",N63*R63*(1+S63)*(1+T63)*P63),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V63-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V63<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V63-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z63*X63,0)","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,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":1.0204840381535507E-33},{"$f":"IF(V64<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V64-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG64=\"\",\"\",(BG64/$CK64)*$AA64)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG65:CJ65)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM65:DP65)=AA65,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V68<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V68-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V70<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V70-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V71<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V71-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V72<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V72-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V74<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V74-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AI74=\"y\",BN$16,IF(AND(AI74>0,AI74<=1),AI74*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V75<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V75-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V76<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V76-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V76-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V77<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V77-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V77-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BC77=\"y\",CH$16,IF(AND(BC77>0,BC77<=1),BC77*CH$16,\"\"))","v":""},"","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V78<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V78-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V78-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CC78=\"\",\"\",(CC78/$CK78)*$AA78)","v":""},"","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V79<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V79-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V79-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BW79=\"\",\"\",(BW79/$CK79)*$AA79)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V80<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V80-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V80-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","",{"$f":"IF(BU80=\"\",\"\",(BU80/$CK80)*$AA80)","v":""},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O81,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V81-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V81<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V81-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V81-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG81=\"\",\"\",(BG81/$CK81)*$AA81)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O82,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V82-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V82<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V82-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V82-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V83<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V83-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V83-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V84<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V84-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V84-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V85<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V85-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V85-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V86<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V86-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V86-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU86=\"y\",BZ$16,IF(AND(AU86>0,AU86<=1),AU86*BZ$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V87<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V87-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V87-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V88<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V88-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V88-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V89<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V89-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V89-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IF(AH89=\"y\",BM$16,IF(AND(AH89>0,AH89<=1),AH89*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V90<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V90-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V90-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB90=\"y\",BG$16,IF(AND(AB90>0,AB90<=1),AB90*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V91<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V91-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V91-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V92<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V92-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V92-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V93<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V93-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V93-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V94<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V94-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V94-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V95<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V95-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V95-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V96<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V96-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V96-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V97<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V97-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V97-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V98<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V98-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V98-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","",{"$f":"IF(AO98=\"y\",BT$16,IF(AND(AO98>0,AO98<=1),AO98*BT$16,\"\"))","v":""},"","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V99<YEAR,1,IF('General Input Sheet'!$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(BJ99=\"\",\"\",(BJ99/$CK99)*$AA99)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ99=\"\",\"\",(CJ99/$CK99)*$AA99)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V100<YEAR,1,IF('General Input Sheet'!$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,null,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":1.0204840381535507E-33},{"$f":"IF(V101<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V101-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V101-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V102<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V102-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V102-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V103<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V103-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V103-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V104<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V104-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V104-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V105<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V105-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V105-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V106<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V106-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V106-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V107<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V107-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V107-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V108<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V108-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V108-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V109<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V109-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V109-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V110<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V110-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V110-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V111<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V111-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V111-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V112<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V112-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V112-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V113<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V113-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V113-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V114<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V114-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V114-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V115<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V115-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V115-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V116<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V116-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V116-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V117<YEAR,1,IF('General Input Sheet'!$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(BB117=\"y\",CG$16,IF(AND(BB117>0,BB117<=1),BB117*CG$16,\"\"))","v":""},"","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V118<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V118-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V118-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V119<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V119-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V119-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V120<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V120-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V120-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V121<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V121-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V121-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BW121=\"\",\"\",(BW121/$CK121)*$AA121)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V122<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V122-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V122-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V123<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V123-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V123-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V124<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V124-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V124-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V125<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V125-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V125-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(VLOOKUP($G126,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O126,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q126=\"\",1,VLOOKUP(Q126,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V126=\"\",\"\",IF(V126<=YEAR+5,0.075,IF(AND(V126>YEAR+5,V126<=YEAR+10),0.15,IF(AND(V126>YEAR+10,V126<=YEAR+20),0.2,IF(V126>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V126-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V126<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V126-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V126-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U126*W126*(1-Y126)+L126*(1+Landind)^(V126-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,{"$f":"IF(K127=\"\",0,K127*10000*J127)","v":0},0,{"$f":"M127*H127","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O127,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N127=\"\",\"\",N127*R127*(1+S127)*(1+T127)*P127),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V127-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V127<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V127-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V127-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z127*X127,0)","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,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":1.0204840381535507E-33},{"$f":"IF(V128<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V128-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V128-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AT128=\"y\",BY$16,IF(AND(AT128>0,AT128<=1),AT128*BY$16,\"\"))","v":""},"","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V129<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V129-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V129-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG129:CJ129)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM129:DP129)=AA129,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V130<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V130-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V130-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V131<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V131-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V131-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(AS131=\"y\",BX$16,IF(AND(AS131>0,AS131<=1),AS131*BX$16,\"\"))","v":""},"","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V132<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V132-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V132-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AE132=\"y\",BJ$16,IF(AND(AE132>0,AE132<=1),AE132*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V133<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V133-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V133-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB133=\"y\",BG$16,IF(AND(AB133>0,AB133<=1),AB133*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BT133=\"\",\"\",(BT133/$CK133)*$AA133)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V134<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V134-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V134-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG134=\"\",\"\",(BG134/$CK134)*$AA134)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V135<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V135-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V135-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V136<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V136-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V136-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V137<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V137-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V137-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V138<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V138-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V138-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V139<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V139-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V139-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V140<YEAR,1,IF('General Input Sheet'!$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(CE140=\"\",\"\",(CE140/$CK140)*$AA140)","v":""},"","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V141<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V141-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V141-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V142<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V142-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V142-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V143<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V143-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V143-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V144<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V144-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V144-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O145,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V145-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V145<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V145-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V145-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O146,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V146-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V146<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V146-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V146-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V147<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V147-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V147-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V148<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V148-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V148-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V149<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V149-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V149-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V150<YEAR,1,IF('General Input Sheet'!$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(AH150=\"y\",BM$16,IF(AND(AH150>0,AH150<=1),AH150*BM$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V151<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V151-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V151-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V152<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V152-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V152-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V153<YEAR,1,IF('General Input Sheet'!$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(BO153=\"\",\"\",(BO153/$CK153)*$AA153)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V154<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V154-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V154-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG154=\"\",\"\",(BG154/$CK154)*$AA154)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V155<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V155-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V155-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V156<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V156-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V156-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V157<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V157-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V157-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V158<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V158-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V158-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V159<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V159-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V159-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA159=\"y\",CF$16,IF(AND(BA159>0,BA159<=1),BA159*CF$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V160<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V160-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V160-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V161<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V161-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V161-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V162<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V162-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V162-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V163<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V163-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V163-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V164<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V164-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V164-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V165<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V165-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V165-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V166<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V166-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V166-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V167<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V167-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V167-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V168<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V168-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V168-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V169<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V169-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V169-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V170<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V170-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V170-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V171<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V171-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V171-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V172<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V172-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V172-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V173<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V173-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V173-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IF(AJ173=\"y\",BO$16,IF(AND(AJ173>0,AJ173<=1),AJ173*BO$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V174<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V174-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V174-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V175<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V175-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V175-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","",{"$f":"IF(BQ175=\"\",\"\",(BQ175/$CK175)*$AA175)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V176<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V176-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V176-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V177<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V177-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V177-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V178<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V178-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V178-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V179<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V179-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V179-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V180<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V180-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V180-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V181<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V181-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V181-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AI181=\"y\",BN$16,IF(AND(AI181>0,AI181<=1),AI181*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V182<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V182-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V182-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB182=\"y\",BG$16,IF(AND(AB182>0,AB182<=1),AB182*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V183<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V183-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V183-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","",{"$f":"IF(BP183=\"\",\"\",(BP183/$CK183)*$AA183)","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V184<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V184-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V184-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG184=\"\",\"\",(BG184/$CK184)*$AA184)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V185<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V185-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V185-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V186<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V186-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V186-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG186=\"\",\"\",(CG186/$CK186)*$AA186)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V187<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V187-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V187-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V188<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V188-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V188-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(AU188=\"y\",BZ$16,IF(AND(AU188>0,AU188<=1),AU188*BZ$16,\"\"))","v":""},"","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V189<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V189-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V189-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(VLOOKUP($G190,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O190,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q190=\"\",1,VLOOKUP(Q190,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V190=\"\",\"\",IF(V190<=YEAR+5,0.075,IF(AND(V190>YEAR+5,V190<=YEAR+10),0.15,IF(AND(V190>YEAR+10,V190<=YEAR+20),0.2,IF(V190>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V190-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V190<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V190-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V190-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U190*W190*(1-Y190)+L190*(1+Landind)^(V190-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,{"$f":"IF(K191=\"\",0,K191*10000*J191)","v":0},0,{"$f":"M191*H191","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O191,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N191=\"\",\"\",N191*R191*(1+S191)*(1+T191)*P191),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V191-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V191<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V191-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V191-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z191*X191,0)","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,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":1.0204840381535507E-33},{"$f":"IF(V192<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V192-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V192-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BX192=\"\",\"\",(BX192/$CK192)*$AA192)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V193<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V193-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V193-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG193:CJ193)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM193:DP193)=AA193,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V194<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V194-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V194-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V195<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V195-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V195-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V196<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V196-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V196-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V197<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V197-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V197-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V198<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V198-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V198-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V199<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V199-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V199-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AK199=\"y\",BP$16,IF(AND(AK199>0,AK199<=1),AK199*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V200<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V200-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V200-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V201<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V201-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V201-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V202<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V202-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V202-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V203<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V203-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V203-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V204<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V204-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V204-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V205<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V205-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V205-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V206<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V206-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V206-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V207<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V207-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V207-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V208<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V208-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V208-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O209,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V209-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V209<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V209-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V209-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O210,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V210-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V210<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V210-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V210-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V211<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V211-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V211-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V212<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V212-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V212-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BJ212=\"\",\"\",(BJ212/$CK212)*$AA212)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V213<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V213-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V213-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG213=\"\",\"\",(BG213/$CK213)*$AA213)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V214<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V214-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V214-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V215<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V215-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V215-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V216<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V216-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V216-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V217<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V217-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V217-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V218<YEAR,1,IF('General Input Sheet'!$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(AE218=\"y\",BJ$16,IF(AND(AE218>0,AE218<=1),AE218*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V219<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V219-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V219-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB219=\"y\",BG$16,IF(AND(AB219>0,AB219<=1),AB219*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V220<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V220-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V220-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA220=\"\",\"\",(CA220/$CK220)*$AA220)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V221<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V221-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V221-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V222<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V222-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V222-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","",{"$f":"IF(BZ222=\"\",\"\",(BZ222/$CK222)*$AA222)","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V223<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V223-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V223-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V224<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V224-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V224-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(AP224=\"y\",BU$16,IF(AND(AP224>0,AP224<=1),AP224*BU$16,\"\"))","v":""},"","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V225<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V225-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V225-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V226<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V226-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V226-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V227<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V227-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V227-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AV227=\"y\",CA$16,IF(AND(AV227>0,AV227<=1),AV227*CA$16,\"\"))","v":""},"","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V228<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V228-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V228-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V229<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V229-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V229-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V230<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V230-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V230-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V231<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V231-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V231-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V232<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V232-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V232-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V233<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V233-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V233-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V234<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V234-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V234-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","",{"$f":"IF(BW234=\"\",\"\",(BW234/$CK234)*$AA234)","v":""},"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V235<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V235-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V235-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V236<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V236-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V236-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V237<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V237-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V237-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V238<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V238-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V238-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V239<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V239-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V239-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V240<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V240-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V240-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V241<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V241-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V241-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V242<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V242-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V242-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V243<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V243-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V243-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V244<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V244-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V244-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V245<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V245-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V245-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V246<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V246-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V246-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BT246=\"\",\"\",(BT246/$CK246)*$AA246)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V247<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V247-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V247-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG247=\"\",\"\",(BG247/$CK247)*$AA247)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V248<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V248-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V248-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V249<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V249-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V249-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CJ249=\"\",\"\",(CJ249/$CK249)*$AA249)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V250<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V250-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V250-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V251<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V251-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V251-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V252<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V252-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V252-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BA252=\"y\",CF$16,IF(AND(BA252>0,BA252<=1),BA252*CF$16,\"\"))","v":""},"","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V253<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V253-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V253-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(VLOOKUP($G254,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O254,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q254=\"\",1,VLOOKUP(Q254,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V254=\"\",\"\",IF(V254<=YEAR+5,0.075,IF(AND(V254>YEAR+5,V254<=YEAR+10),0.15,IF(AND(V254>YEAR+10,V254<=YEAR+20),0.2,IF(V254>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V254-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V254<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V254-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V254-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U254*W254*(1-Y254)+L254*(1+Landind)^(V254-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,{"$f":"IF(K255=\"\",0,K255*10000*J255)","v":0},0,{"$f":"M255*H255","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O255,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N255=\"\",\"\",N255*R255*(1+S255)*(1+T255)*P255),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V255-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V255<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V255-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V255-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z255*X255,0)","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,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":1.0204840381535507E-33},{"$f":"IF(V256<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V256-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V256-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V257<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V257-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V257-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG257:CJ257)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM257:DP257)=AA257,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V258<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V258-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V258-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",{"$f":"IF(AI258=\"y\",BN$16,IF(AND(AI258>0,AI258<=1),AI258*BN$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CD258=\"\",\"\",(CD258/$CK258)*$AA258)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V259<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V259-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V259-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V260<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V260-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V260-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AX260=\"y\",CC$16,IF(AND(AX260>0,AX260<=1),AX260*CC$16,\"\"))","v":""},"","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V261<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V261-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V261-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V262<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V262-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V262-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V263<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V263-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V263-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V264<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V264-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V264-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V265<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V265-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V265-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V266<YEAR,1,IF('General Input Sheet'!$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(BO266=\"\",\"\",(BO266/$CK266)*$AA266)","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V267<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V267-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V267-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG267=\"\",\"\",(BG267/$CK267)*$AA267)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V268<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V268-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V268-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V269<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V269-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V269-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V270<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V270-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V270-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V271<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V271-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V271-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V272<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V272-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V272-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O273,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V273-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V273<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V273-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V273-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O274,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V274-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V274<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V274-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V274-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V275<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V275-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V275-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V276<YEAR,1,IF('General Input Sheet'!$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":"IF(AR276=\"y\",BW$16,IF(AND(AR276>0,AR276<=1),AR276*BW$16,\"\"))","v":""},"","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V277<YEAR,1,IF('General Input Sheet'!$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(AK277=\"y\",BP$16,IF(AND(AK277>0,AK277<=1),AK277*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V278<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V278-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V278-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB278=\"y\",BG$16,IF(AND(AB278>0,AB278<=1),AB278*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V279<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V279-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V279-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V280<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V280-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V280-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V281<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V281-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V281-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V282<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V282-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V282-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V283<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V283-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V283-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V284<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V284-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V284-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V285<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V285-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V285-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V286<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V286-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V286-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V287<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V287-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V287-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V288<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V288-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V288-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V289<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V289-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V289-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V290<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V290-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V290-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V291<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V291-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V291-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V292<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V292-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V292-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V293<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V293-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V293-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V294<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V294-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V294-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V295<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V295-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V295-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V296<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V296-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V296-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V297<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V297-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V297-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V298<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V298-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V298-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","",{"$f":"IF(BN298=\"\",\"\",(BN298/$CK298)*$AA298)","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V299<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V299-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V299-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG299=\"\",\"\",(BG299/$CK299)*$AA299)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V300<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V300-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V300-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CG300=\"\",\"\",(CG300/$CK300)*$AA300)","v":""},"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V301<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V301-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V301-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V302<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V302-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V302-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V303<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V303-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V303-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V304<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V304-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V304-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V305<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V305-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V305-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V306<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V306-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V306-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AE306=\"y\",BJ$16,IF(AND(AE306>0,AE306<=1),AE306*BJ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(BX306=\"\",\"\",(BX306/$CK306)*$AA306)","v":""},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V307<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V307-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V307-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB307=\"y\",BG$16,IF(AND(AB307>0,AB307<=1),AB307*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V308<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V308-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V308-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V309<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V309-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V309-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V310<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V310-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V310-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V311<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V311-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V311-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V312<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V312-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V312-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","",{"$f":"IF(BT312=\"\",\"\",(BT312/$CK312)*$AA312)","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V313<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V313-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V313-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","",{"$f":"IF(AN313=\"y\",BS$16,IF(AND(AN313>0,AN313<=1),AN313*BS$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V314<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V314-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V314-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V315<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V315-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V315-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V316<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V316-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V316-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V317<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V317-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V317-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR(VLOOKUP($G318,Parksunitrate1,2,FALSE),0)","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O318,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q318=\"\",1,VLOOKUP(Q318,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V318=\"\",\"\",IF(V318<=YEAR+5,0.075,IF(AND(V318>YEAR+5,V318<=YEAR+10),0.15,IF(AND(V318>YEAR+10,V318<=YEAR+20),0.2,IF(V318>YEAR+20,0.25,\"\")))))","v":""},null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V318-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V318<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V318-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V318-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U318*W318*(1-Y318)+L318*(1+Landind)^(V318-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(AU318=\"y\",BZ$16,IF(AND(AU318>0,AU318<=1),AU318*BZ$16,\"\"))","v":""},"","","","","","","","",{"$f":"IF(BD318=\"y\",CI$16,IF(AND(BD318>0,BD318<=1),BD318*CI$16,\"\"))","v":""},"",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K319=\"\",0,K319*10000*J319)","v":0},0,{"$f":"M319*H319","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O319,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N319=\"\",\"\",N319*R319*(1+S319)*(1+T319)*P319),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V319-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V319<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V319-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V319-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z319*X319,0)","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,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":1.0204840381535507E-33},{"$f":"IF(V320<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V320-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V320-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V321<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V321-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V321-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BG321:CJ321)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CM321:DP321)=AA321,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V322<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V322-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V322-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V323<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V323-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V323-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V324<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V324-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V324-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V325<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V325-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V325-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V326<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V326-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V326-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V327<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V327-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V327-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V328<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V328-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V328-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V329<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V329-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V329-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V330<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V330-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V330-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V331<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V331-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V331-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V332<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V332-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V332-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V333<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V333-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V333-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V334<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V334-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V334-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CA334=\"\",\"\",(CA334/$CK334)*$AA334)","v":""},"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V335<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V335-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V335-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","",{"$f":"IF(BJ335=\"\",\"\",(BJ335/$CK335)*$AA335)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V336<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V336-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V336-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BG336=\"\",\"\",(BG336/$CK336)*$AA336)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O337,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V337-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V337<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V337-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V337-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O338,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V338-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V338<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V338-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V338-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V339<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V339-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V339-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V340<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V340-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V340-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V341<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V341-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V341-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V342<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V342-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V342-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V343<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V343-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V343-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V344<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V344-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V344-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V345<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V345-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V345-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V346<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V346-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V346-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V347<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V347-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V347-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V348<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V348-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V348-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V349<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V349-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V349-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(AQ349=\"y\",BV$16,IF(AND(AQ349>0,AQ349<=1),AQ349*BV$16,\"\"))","v":""},"","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V350<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V350-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V350-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AK350=\"y\",BP$16,IF(AND(AK350>0,AK350<=1),AK350*BP$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V351<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V351-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V351-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB351=\"y\",BG$16,IF(AND(AB351>0,AB351<=1),AB351*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V352<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V352-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V352-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V353<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V353-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V353-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V354<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V354-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V354-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V355<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V355-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V355-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V356<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V356-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V356-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V357<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V357-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V357-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V358<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V358-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V358-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BV358=\"\",\"\",(BV358/$CK358)*$AA358)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V359<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V359-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V359-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V360<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V360-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V360-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V361<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V361-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V361-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V362<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V362-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V362-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V363<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V363-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V363-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V364<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V364-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V364-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V365<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V365-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V365-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V366<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V366-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V366-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V367<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V367-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V367-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V368<YEAR,1,IF('General Input Sheet'!$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(AY368=\"y\",CD$16,IF(AND(AY368>0,AY368<=1),AY368*CD$16,\"\"))","v":""},"","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V369<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V369-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V369-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","",{"$f":"IF(BM369=\"\",\"\",(BM369/$CK369)*$AA369)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V370<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V370-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V370-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V371<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V371-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V371-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CF371=\"\",\"\",(CF371/$CK371)*$AA371)","v":""},"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,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":1.0204840381535507E-33},{"$f":"IF(V372<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V372-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V372-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V373<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V373-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V373-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V374<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V374-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V374-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V375<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V375-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V375-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V376<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V376-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V376-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V377<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V377-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V377-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V378<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V378-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V378-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V379<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V379-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V379-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AE379=\"y\",BJ$16,IF(AND(AE379>0,AE379<=1),AE379*BJ$16,\"\"))","v":""},"","","","","","",{"$f":"IF(AL379=\"y\",BQ$16,IF(AND(AL379>0,AL379<=1),AL379*BQ$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V380<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V380-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V380-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB380=\"y\",BG$16,IF(AND(AB380>0,AB380<=1),AB380*BG$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(V381<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V381-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V381-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O382,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q382=\"\",1,VLOOKUP(Q382,PArksitecond,2,FALSE))","v":1},"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V382-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V382<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V382-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V382-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((U382*W382*(1-Y382)+L382*(1+Landind)^(V382-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,{"$f":"IF(K383=\"\",0,K383*10000*J383)","v":0},0,{"$f":"M383*H383","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O383,Histindex,3,FALSE))),1)","v":1},null,1,"",null,{"$f":"IFERROR(IF(N383=\"\",\"\",N383*R383*(1+S383)*(1+T383)*P383),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V383-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(V383<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V383-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V383-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,{"$f":"IFERROR(Z383*X383,0)","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,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":1.0204840381535507E-33},{"$f":"IF(V384<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V384-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V384-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B18,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G18,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B19,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B20,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B21,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":0}]
[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,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Stormwater"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Insert references to relevant data sources which support the scope, values and timing entered in the Spreadsheet below"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand - Stormwater'!$C8","v":"Goondiwindi"},{"$f":"'Catchment Demand - Stormwater'!$C9","v":"Texas"},{"$f":"'Catchment Demand - Stormwater'!$C10","v":"Inglewood"},{"$f":"'Catchment Demand - Stormwater'!$C11","v":"Yelarbon"},{"$f":"'Catchment Demand - Stormwater'!$C12","v":"Talwood"},{"$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":"Goondiwindi"},{"$f":"AD13","v":"Texas"},"Inglewood","Yelarbon","Talwood",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTALS",null,{"$f":"AC13","v":"Goondiwindi"},{"$f":"AD13","v":"Texas"},"Inglewood","Yelarbon","Talwood",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","asset type/name","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$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":258.80189525919849},{"$f":"IFERROR(VLOOKUP(AD13,stormcatch,5,FALSE),\"\")","v":58.571864737510829},{"$f":"IFERROR(VLOOKUP(AE13,stormcatch,5,FALSE),\"\")","v":45.817928723487377},{"$f":"IFERROR(VLOOKUP(AF13,stormcatch,5,FALSE),\"\")","v":25.72066617935344},{"$f":"IFERROR(VLOOKUP(AG13,stormcatch,5,FALSE),\"\")","v":9.5291416672136009},{"$f":"IFERROR(VLOOKUP(AH13,stormcatch,6,FALSE),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"AC16","v":258.80189525919849},{"$f":"AD16","v":58.571864737510829},45.817928723487377,25.72066617935344,9.5291416672136009,"","","","","","","","","","","","","","","","","","","","","","","","","",null,null,{"$f":"SUM(CN17:CN403)","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,null,null,null,null,null,null,null,null,{"$f":"IF(J17=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J17,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J17,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L17=\"\",0,L17*10000*K17)","v":0},{"$f":"IF(G17=SWTYPE1,VLOOKUP(I17,SWUnitrates1,2,FALSE),IF(G17=SWTYPE2,VLOOKUP(I17,SWUnitrates2,2,FALSE),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$16,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH17:CK17)","v":0},null,{"$f":"IF(BH17=\"\",\"\",(BH17/$CL17)*$AB17)","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BX17=\"\",\"\",(BX17/$CL17)*$AB17)","v":""},"","","","","","","","","","","","","",{"$f":"IF(SUM(CN17:DQ17)=AB17,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J18=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J18,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J18,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L18=\"\",0,L18*10000*K18)","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,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$16,\"\"))","v":""},{"$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":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN18:DQ18)=AB18,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J19=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J19,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J19,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L19=\"\",0,L19*10000*K19)","v":0},0,{"$f":"(N19*H19)","v":0},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P19,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R19=\"\",1,VLOOKUP(R19,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W19=\"\",\"\",IF(W19<=YEAR+5,0.075,IF(AND(W19>YEAR+5,W19<=YEAR+10),0.15,IF(AND(W19>YEAR+10,W19<=YEAR+20),0.2,IF(W19>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(O19=\"\",\"\",O19*S19*(1+T19)*(1+U19)*Q19),\"\")","v":""},null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W19-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,{"$f":"IFERROR((V19*X19*(1-Z19)+(M19*((1+Landind)^(W19-YEAR)))),0)","v":0},{"$f":"IFERROR(AA19*Y19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH19:CK19)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN19:DQ19)=AB19,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J20=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J20,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J20,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P20,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W20-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"SUM(BH20:CK20)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(CN20:DQ20)=AB20,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J21=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J21,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J21,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P21,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W21-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J22=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J22,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J22,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P22,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W22-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J23=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J23,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J23,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P23,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W23-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J24=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J24,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J24,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P24,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W24-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J25=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J25,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J25,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P25,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W25-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J26=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J26,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J26,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P26,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W26-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J27=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J27,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J27,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P27,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W27-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J28=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J28,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J28,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P28,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W28-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J29=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J29,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J29,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P29,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W29-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J30=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J30,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J30,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P30,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W30-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J31=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J31,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J31,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P31,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W31-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J32=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J32,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J32,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P32,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W32-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","",{"$f":"IF(BW32=\"\",\"\",(BW32/$CL32)*$AB32)","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J33=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J33,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J33,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P33,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W33-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,{"$f":"IF(BH33=\"\",\"\",(BH33/$CL33)*$AB33)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J34=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J34,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J34,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P34,Histindex,3,FALSE))),1)","v":1},null,1,"",null,"",null,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W34-YEAR)","v":1.0204840381535507E-33},{"$f":"IF(W34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J35=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J35,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J35,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W35<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J36,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W36<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J37,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W37<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J38,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W38<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J39,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W39<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J40,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W40<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J41,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W41<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J42,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W42<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J43,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W43<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J44,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W44<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J45,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W45<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J46,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W46<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J47,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W47<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J48,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W48<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J49,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W49<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J50,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W50<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J51,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W51<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J52,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W52<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J53,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W53<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J54,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W54<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J55,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W55<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J56,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W56<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J57,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W57<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J58,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W58<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J59,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W59<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J60,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W60<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J61,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W61<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J62,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W62<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J63,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W63<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J64,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W64<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J65,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W65<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J66,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W66<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J67,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W67<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J68,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W68<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J69,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W69<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J70,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W70<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J71,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W71<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J72,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W72<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J73,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W73<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J74,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W74<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J75,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W75<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J76,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W76<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J77,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W77<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J78,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W78<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J79,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W79<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J80,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W80<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J81,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$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":1.0204840381535507E-33},{"$f":"IF(W81<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J82,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$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,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W82-YEAR)","v":1.0204840381535507E-33},{"$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$10=\"Location\",VLOOKUP(J83,Landcost2,2,FALSE),\"Error\")))","v":0},{"$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":1.0204840381535507E-33},{"$f":"IF(W83<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J84,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W84<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J85,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W85<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J86,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W86<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J87,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W87<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J88,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W88<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J89,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W89<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J90,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W90<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J91,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W91<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J92,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W92<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J93,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W93<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J94,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W94<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J95,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W95<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J96,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W96<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J97,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W97<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J98,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W98<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J99,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W99<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J100,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W100<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J101,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W101<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J102,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W102<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J103,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W103<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J104,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W104<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J105,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W105<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J106,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W106<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J107,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W107<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J108,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W108<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J109,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W109<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J110,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W110<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J111,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W111<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J112,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W112<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J113,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W113<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J114,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W114<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J115,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W115<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J116,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W116<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J117,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W117<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J118,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W118<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J119,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W119<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J120,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W120<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J121,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W121<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J122,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W122<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J123,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W123<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J124,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W124<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J125,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W125<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J126,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W126<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J127,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W127<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J128,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W128<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J129,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W129<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J130,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W130<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J131,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W131<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J132,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W132<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J133,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W133<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J134,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W134<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J135,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W135<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J136,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W136<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J137,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W137<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J138,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W138<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J139,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W139<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J140,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W140<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J141,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W141<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J142,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W142<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J143,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W143<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J144,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W144<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J145,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$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":1.0204840381535507E-33},{"$f":"IF(W145<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J146,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$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,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W146-YEAR)","v":1.0204840381535507E-33},{"$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$10=\"Location\",VLOOKUP(J147,Landcost2,2,FALSE),\"Error\")))","v":0},{"$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":1.0204840381535507E-33},{"$f":"IF(W147<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J148,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W148<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J149,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W149<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J150,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W150<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J151,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W151<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J152,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W152<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J153,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W153<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J154,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W154<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J155,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W155<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J156,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W156<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J157,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W157<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J158,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W158<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J159,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W159<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J160,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W160<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J161,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W161<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J162,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W162<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J163,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W163<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J164,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W164<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J165,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W165<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J166,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W166<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J167,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W167<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J168,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W168<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J169,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W169<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J170,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W170<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J171,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W171<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J172,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W172<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J173,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W173<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J174,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W174<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J175,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W175<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J176,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W176<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J177,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W177<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J178,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W178<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J179,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W179<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J180,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W180<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J181,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W181<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J182,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W182<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J183,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W183<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J184,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W184<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J185,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W185<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J186,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W186<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J187,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W187<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J188,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W188<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J189,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W189<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J190,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W190<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J191,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W191<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J192,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W192<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J193,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W193<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J194,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W194<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J195,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W195<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J196,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W196<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J197,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W197<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J198,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W198<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J199,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W199<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J200,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W200<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J201,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W201<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J202,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W202<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J203,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W203<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J204,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W204<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J205,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W205<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J206,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W206<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J207,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W207<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J208,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W208<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J209,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$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":1.0204840381535507E-33},{"$f":"IF(W209<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J210,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$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,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W210-YEAR)","v":1.0204840381535507E-33},{"$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$10=\"Location\",VLOOKUP(J211,Landcost2,2,FALSE),\"Error\")))","v":0},{"$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":1.0204840381535507E-33},{"$f":"IF(W211<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J212,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W212<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J213,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W213<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J214,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W214<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J215,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W215<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J216,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W216<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J217,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W217<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J218,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W218<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J219,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W219<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J220,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W220<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J221,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W221<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J222,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W222<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J223,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W223<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J224,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W224<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J225,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W225<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J226,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W226<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J227,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W227<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J228,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W228<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J229,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W229<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J230,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W230<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J231,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W231<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J232,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W232<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J233,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W233<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J234,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W234<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J235,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W235<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J236,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W236<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J237,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W237<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J238,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W238<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J239,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W239<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J240,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W240<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J241,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W241<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J242,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W242<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J243,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W243<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J244,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W244<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J245,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W245<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J246,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W246<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J247,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W247<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J248,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W248<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J249,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W249<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J250,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W250<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J251,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W251<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J252,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W252<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J253,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W253<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J254,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W254<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J255,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W255<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J256,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W256<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J257,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W257<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J258,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W258<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J259,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W259<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J260,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W260<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J261,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W261<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J262,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W262<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J263,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W263<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J264,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W264<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J265,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W265<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J266,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W266<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J267,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W267<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J268,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W268<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J269,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W269<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J270,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W270<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J271,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W271<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J272,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W272<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J273,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$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":1.0204840381535507E-33},{"$f":"IF(W273<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J274,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$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,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W274-YEAR)","v":1.0204840381535507E-33},{"$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$10=\"Location\",VLOOKUP(J275,Landcost2,2,FALSE),\"Error\")))","v":0},{"$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":1.0204840381535507E-33},{"$f":"IF(W275<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J276,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W276<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J277,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W277<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J278,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W278<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J279,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W279<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J280,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W280<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J281,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W281<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J282,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W282<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J283,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W283<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J284,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W284<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J285,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W285<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J286,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W286<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J287,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W287<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J288,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W288<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J289,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W289<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J290,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W290<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J291,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W291<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J292,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W292<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J293,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W293<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J294,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W294<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J295,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W295<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J296,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W296<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J297,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W297<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J298,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W298<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J299,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W299<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J300,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W300<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J301,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W301<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J302,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W302<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J303,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W303<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J304,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W304<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J305,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W305<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J306,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W306<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J307,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W307<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J308,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W308<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J309,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W309<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J310,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W310<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J311,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W311<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J312,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W312<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J313,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W313<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J314,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W314<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J315,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W315<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J316,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W316<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J317,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W317<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J318,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W318<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J319,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W319<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J320,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W320<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J321,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W321<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J322,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W322<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J323,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W323<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J324,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W324<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J325,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W325<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J326,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W326<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J327,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W327<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J328,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W328<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J329,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W329<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J330,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W330<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J331,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W331<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J332,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W332<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J333,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W333<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J334,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W334<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J335,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W335<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J336,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W336<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J337,Landcost2,2,FALSE),\"Error\")))","v":0},0,{"$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":1.0204840381535507E-33},{"$f":"IF(W337<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J338,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$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,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W338-YEAR)","v":1.0204840381535507E-33},{"$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$10=\"Location\",VLOOKUP(J339,Landcost2,2,FALSE),\"Error\")))","v":0},{"$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":1.0204840381535507E-33},{"$f":"IF(W339<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J340,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W340<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J341,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W341<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J342,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W342<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J343,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W343<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J344,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W344<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J345,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W345<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J346,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W346<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J347,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W347<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J348,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W348<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J349,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W349<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J350,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W350<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J351,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W351<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J352,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W352<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J353,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W353<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J354,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W354<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J355,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W355<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J356,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W356<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J357,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W357<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J358,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W358<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J359,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W359<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J360,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W360<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J361,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W361<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J362,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W362<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J363,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W363<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J364,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W364<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J365,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W365<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J366,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W366<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J367,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W367<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J368,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W368<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J369,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W369<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J370,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W370<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J371,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W371<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J372,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W372<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J373,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W373<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J374,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W374<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J375,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W375<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J376,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W376<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J377,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W377<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J378,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W378<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J379,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W379<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J380,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W380<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J381,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W381<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J382,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W382<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J383,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W383<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J384,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W384<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J385,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W385<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J386,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W386<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J387,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W387<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J388,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W388<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J389,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W389<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J390,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W390<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J391,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W391<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J392,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W392<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J393,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W393<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J394,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W394<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J395,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W395<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J396,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W396<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J397,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W397<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J398,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W398<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J399,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W399<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J400,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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":1.0204840381535507E-33},{"$f":"IF(W400<YEAR,1,IF('General Input Sheet'!$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$10=\"Location\",VLOOKUP(J401,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,0,null,{"$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,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W401-YEAR)","v":1.0204840381535507E-33},{"$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$10=\"Location\",VLOOKUP(J402,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$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,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W402-YEAR)","v":1.0204840381535507E-33},{"$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$10=\"Location\",VLOOKUP(J403,Landcost2,2,FALSE),\"Error\")))","v":0},{"$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":1.0204840381535507E-33},{"$f":"IF(W403<YEAR,1,IF('General Input Sheet'!$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":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B19,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G19,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B20,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G20,\"\"\"Error\"))","v":0}]
[null,{"$f":"IF($D$10=\"Location\",'Unit Rates - Land'!$B21,IF($D$10=\"Landuse\",'Unit Rates - Land'!$G21,\"\"\"Error\"))","v":0}]
[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,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[]
["Return to Navigation Pane"]
[null,"Summary Cost Schedule"]
[]
[null,"Catchment",null,"Demand",null,null,"Cost of Trunk Infrastrcutrue",null,null,"Cost per Unit Demand"]
[null,"No","Name","Existing (A)","NPV Future (B)","TOTAL (A)+ (B)","Existing (C)","NPV Future (D)","TOTAL (C)+ (D)"]
[null,"Water Supply"]
[null,{"$f":"'Catchment Demand - Water Supply'!B8","v":1},{"$f":"'Catchment Demand - Water Supply'!C8","v":"Goondiwindi"},{"$f":"IFERROR(VLOOKUP(C10,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":5271.04},{"$f":"IFERROR(VLOOKUP(C10,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":410.9831846983293},{"$f":"IFERROR(D10+E10,\"\")","v":5682.0231846983297},{"$f":"HLOOKUP(C10,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":4381510.2443004008},{"$f":"HLOOKUP(C10,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":19558571.660590112},{"$f":"G10+H10","v":23940081.904890515},{"$f":"IFERROR(I10/F10,0)","v":4213.3023971744924}]
[null,{"$f":"'Catchment Demand - Water Supply'!B9","v":2},{"$f":"'Catchment Demand - Water Supply'!C9","v":"Texas"},{"$f":"IFERROR(VLOOKUP(C11,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":660.15},{"$f":"IFERROR(VLOOKUP(C11,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":48.57808005378245},{"$f":"IFERROR(D11+E11,\"\")","v":708.72808005378238},{"$f":"HLOOKUP(C11,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":457631.1048344546},{"$f":"HLOOKUP(C11,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":1533322.0539705926},{"$f":"G11+H11","v":1990953.1588050472},{"$f":"IFERROR(I11/F11,0)","v":2809.1918675692405}]
[null,{"$f":"'Catchment Demand - Water Supply'!B10","v":3},{"$f":"'Catchment Demand - Water Supply'!C10","v":"Inglewood"},{"$f":"IFERROR(VLOOKUP(C12,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":683.07},{"$f":"IFERROR(VLOOKUP(C12,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":55.881542196137083},738.9515421961371,{"$f":"HLOOKUP(C12,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":326685.23442465207},{"$f":"HLOOKUP(C12,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":1044381.5533085228},1371066.7877331749,1855.4217826765937]
[null,{"$f":"'Catchment Demand - Water Supply'!B11","v":4},{"$f":"'Catchment Demand - Water Supply'!C11","v":"Yelarbon"},{"$f":"IFERROR(VLOOKUP(C13,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":225.4},{"$f":"IFERROR(VLOOKUP(C13,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":14.679217941967309},240.07921794196733,{"$f":"HLOOKUP(C13,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C13,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":1851394.1429644912},1851394.1429644912,7711.5968588835358]
[null,{"$f":"'Catchment Demand - Water Supply'!B12","v":5},{"$f":"'Catchment Demand - Water Supply'!C12","v":"Talwood"},{"$f":"IFERROR(VLOOKUP(C14,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":69.509999999999991},{"$f":"IFERROR(VLOOKUP(C14,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":7.2199971918545813},76.729997191854579,{"$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$16,4,FALSE)","v":344911.02856038226},344911.02856038226,4495.1263024025884]
[null,{"$f":"'Catchment Demand - Water Supply'!B13","v":6},{"$f":"'Catchment Demand - Water Supply'!C13","v":"Toobeah"},{"$f":"IFERROR(VLOOKUP(C15,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":213},{"$f":"IFERROR(VLOOKUP(C15,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":5.5026624996858162},{"$f":"IFERROR(D15+E15,\"\")","v":218.50266249968581},{"$f":"HLOOKUP(C15,'Existing Trunk Assets - Water'!$CH$11:$DK$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C15,'Future Trunk Assets - Water'!$CO$13:$DR$16,4,FALSE)","v":278926.79677108926},278926.79677108926,1276.5372905764493]
[null,{"$f":"'Catchment Demand - Water Supply'!B14","v":7},{"$f":"'Catchment Demand - Water Supply'!C14","v":"Bungunya"},{"$f":"IFERROR(VLOOKUP(C16,'Catchment Demand - Water Supply'!$C$8:$D$37,2,FALSE),\"\")","v":189},{"$f":"IFERROR(VLOOKUP(C16,'Catchment Demand - Water Supply'!$C$8:$J$37,8,FALSE),\"\")","v":4.4784524899944662},193.47845248999445,{"$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$16,4,FALSE)","v":389554.45143616397},389554.45143616397,2013.4255077128519]
[null,{"$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":7311.1699999999992},{"$f":"SUM(E10:E39)","v":547.32313707175092},7858.4931370717522,{"$f":"SUM(G10:G39)","v":5165826.5835595075},{"$f":"SUM(H10:H39)","v":25001061.687601358},{"$f":"SUM(I10:I39)","v":30166888.271160863}]
[null,"Sewerage"]
[null,{"$f":"'Catchment Demand- Sewer'!B8","v":1},{"$f":"'Catchment Demand- Sewer'!C8","v":"Goondiwindi"},{"$f":"IFERROR(VLOOKUP(C42,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":5271.04},{"$f":"IFERROR(VLOOKUP(C42,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":410.9831846983293},{"$f":"IFERROR(D42+E42,\"\")","v":5682.0231846983297},{"$f":"HLOOKUP(C42,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":6402365.6860396573},{"$f":"HLOOKUP(C42,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":23762619.290362526},{"$f":"IFERROR(G42+H42,\"\")","v":30164984.976402182},{"$f":"IFERROR(I42/F42,0)","v":5308.8458099988729}]
[null,{"$f":"'Catchment Demand- Sewer'!B9","v":2},{"$f":"'Catchment Demand- Sewer'!C9","v":"Texas"},{"$f":"IFERROR(VLOOKUP(C43,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":660.15},{"$f":"IFERROR(VLOOKUP(C43,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":48.57808005378245},{"$f":"IFERROR(D43+E43,\"\")","v":708.72808005378238},{"$f":"HLOOKUP(C43,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":970335.56540769571},{"$f":"HLOOKUP(C43,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":454666.053982793},{"$f":"IFERROR(G43+H43,\"\")","v":1425001.6193904886},{"$f":"IFERROR(I43/F43,0)","v":2010.646479933956}]
[null,{"$f":"'Catchment Demand- Sewer'!B10","v":3},{"$f":"'Catchment Demand- Sewer'!C10","v":"Inglewood"},{"$f":"IFERROR(VLOOKUP(C44,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":683.07},{"$f":"IFERROR(VLOOKUP(C44,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":55.881542196137083},738.9515421961371,{"$f":"HLOOKUP(C44,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":2222915.5462144823},{"$f":"HLOOKUP(C44,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":1019683.7291078113},3242599.2753222939,4388.1081372202116]
[null,{"$f":"'Catchment Demand- Sewer'!B11","v":4},{"$f":"'Catchment Demand- Sewer'!C11","v":"Yelarbon"},{"$f":"IFERROR(VLOOKUP(C45,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":225.4},{"$f":"IFERROR(VLOOKUP(C45,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":14.679217941967309},240.07921794196733,{"$f":"HLOOKUP(C45,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":843862.61864312668},{"$f":"HLOOKUP(C45,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":368264.76336635591},1212127.3820094825,5048.8642557244648]
[null,{"$f":"'Catchment Demand- Sewer'!B12","v":5},{"$f":"'Catchment Demand- Sewer'!C12","v":"Talwood"},{"$f":"IFERROR(VLOOKUP(C46,'Catchment Demand- Sewer'!$C$8:$J$37,2,FALSE),\"\")","v":69.509999999999991},{"$f":"IFERROR(VLOOKUP(C46,'Catchment Demand- Sewer'!$C$8:$J$37,8,FALSE),\"\")","v":7.2199971918545813},76.729997191854579,{"$f":"HLOOKUP(C46,'Existing Trunk Assets - Sewer'!$CI$11:$DL$14,4,FALSE)","v":75750.097456956544},{"$f":"HLOOKUP(C46,'Future Trunk Assets - Sewer'!$CP$13:$DS$16,4,FALSE)","v":66824.232079687936},142574.32953664448,1858.1302587585619]
[null,{"$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":6909.1699999999992},{"$f":"SUM(E42:E71)","v":537.34202208207068},7446.5120220820718,{"$f":"SUM(G42:G71)","v":10515229.513761919},{"$f":"SUM(H42:H71)","v":25672058.068899177},{"$f":"SUM(I42:I71)","v":36187287.582661092}]
[null,"Stormwater"]
[null,{"$f":"'Catchment Demand - Stormwater'!B8","v":0},{"$f":"'Catchment Demand - Stormwater'!C8","v":"Goondiwindi"},{"$f":"IFERROR(VLOOKUP($C74,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":244.23532777333088},{"$f":"IFERROR(VLOOKUP($C74,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":18.694352404132662},{"$f":"IFERROR(D74+E74,\"\")","v":262.92968017746352},{"$f":"HLOOKUP(C74,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":5114396.55},{"$f":"HLOOKUP(C74,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},{"$f":"G74+H74","v":5114396.55},{"$f":"IFERROR(I74/F74,0)","v":19451.575594463335}]
[null,{"$f":"'Catchment Demand - Stormwater'!B9","v":0},{"$f":"'Catchment Demand - Stormwater'!C9","v":"Texas"},{"$f":"IFERROR(VLOOKUP($C75,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":55.275169326460762},{"$f":"IFERROR(VLOOKUP($C75,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":4.2308928196741959},{"$f":"IFERROR(D75+E75,\"\")","v":59.506062146134958},{"$f":"HLOOKUP(C75,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":66859.63},{"$f":"HLOOKUP(C75,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},{"$f":"G75+H75","v":66859.63},{"$f":"IFERROR(I75/F75,0)","v":1123.5767850980653}]
[null,{"$f":"'Catchment Demand - Stormwater'!B10","v":0},{"$f":"'Catchment Demand - Stormwater'!C10","v":"Inglewood"},{"$f":"IFERROR(VLOOKUP($C76,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":43.239083811455657},{"$f":"IFERROR(VLOOKUP($C76,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":3.3096222310368106},46.548706042492469,{"$f":"HLOOKUP(C76,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":393308.68999999994},{"$f":"HLOOKUP(C76,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},393308.68999999994,8449.4011421276464]
[null,{"$f":"'Catchment Demand - Stormwater'!B11","v":0},{"$f":"'Catchment Demand - Stormwater'!C11","v":"Yelarbon"},{"$f":"IFERROR(VLOOKUP($C77,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":24.272988142421799},{"$f":"IFERROR(VLOOKUP($C77,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":1.8579121962933149},26.130900338715115,{"$f":"HLOOKUP(C77,'Exist Trunk Asset - Stormwater'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C77,'Future Trunk Asset - Stormwater'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Stormwater'!B12","v":0},{"$f":"'Catchment Demand - Stormwater'!C12","v":"Talwood"},{"$f":"IFERROR(VLOOKUP($C78,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":8.9927975069869515},{"$f":"IFERROR(VLOOKUP($C78,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":0.68833009224055852},9.6811275992275103,{"$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":376.01536656065605},{"$f":"SUM(E74:E103)","v":28.781109743377545},404.7964763040336,{"$f":"SUM(G74:G103)","v":5574564.8699999992},{"$f":"SUM(H74:H103)","v":0},{"$f":"SUM(I74:I103)","v":5574564.8699999992}]
[null,"Transport"]
[null,{"$f":"'Catchment Demand Road Transport'!B8","v":0},{"$f":"'Catchment Demand Road Transport'!C8","v":"Goondiwindi"},{"$f":"IFERROR(VLOOKUP($C106,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":33461.382327332773},{"$f":"IFERROR(VLOOKUP($C106,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":2627.8260690690377},{"$f":"IFERROR(D106+E106,\"\")","v":36089.208396401809},{"$f":"HLOOKUP(C106,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":3862416.7300000004},{"$f":"HLOOKUP(C106,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":1017149.9172048761},{"$f":"G106+H106","v":4879566.6472048769},{"$f":"IFERROR(I106/F106,0)","v":135.20846990069703}]
[null,{"$f":"'Catchment Demand Road Transport'!B9","v":0},{"$f":"'Catchment Demand Road Transport'!C9","v":"Texas"},{"$f":"IFERROR(VLOOKUP($C107,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":5030.7113873901035},{"$f":"IFERROR(VLOOKUP($C107,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":402.23107296413616},{"$f":"IFERROR(D107+E107,\"\")","v":5432.9424603542393},{"$f":"HLOOKUP(C107,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C107,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},{"$f":"G107+H107","v":0},{"$f":"IFERROR(I107/F107,0)","v":0}]
[null,{"$f":"'Catchment Demand Road Transport'!B10","v":0},{"$f":"'Catchment Demand Road Transport'!C10","v":"Inglewood"},{"$f":"IFERROR(VLOOKUP($C108,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":4961.200230833233},{"$f":"IFERROR(VLOOKUP($C108,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":411.05344561982298},5372.253676453056,{"$f":"HLOOKUP(C108,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":619499.73},{"$f":"HLOOKUP(C108,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},619499.73,115.3146830566301]
[null,{"$f":"'Catchment Demand Road Transport'!B11","v":0},{"$f":"'Catchment Demand Road Transport'!C11","v":"Yelarbon"},{"$f":"IFERROR(VLOOKUP($C109,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":1679.9549961640982},{"$f":"IFERROR(VLOOKUP($C109,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":136.86338958236234},1816.8183857464605,{"$f":"HLOOKUP(C109,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C109,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand Road Transport'!B12","v":0},{"$f":"'Catchment Demand Road Transport'!C12","v":"Talwood"},{"$f":"IFERROR(VLOOKUP($C110,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":487.16286682948743},{"$f":"IFERROR(VLOOKUP($C110,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":48.307619537482836},535.47048636697025,{"$f":"HLOOKUP(C110,'Exist Trunk Assets - Transport'!$CG$11:$DJ$14,4,FALSE)","v":647923.46999999986},{"$f":"HLOOKUP(C110,'Future Trunk Assets - Transport'!$CN$13:$DQ$16,4,FALSE)","v":0},647923.46999999986,1210.0078090129564]
[null,{"$f":"'Catchment Demand Road Transport'!B13","v":0},{"$f":"'Catchment Demand Road Transport'!C13","v":"Inside PIA total"},{"$f":"IFERROR(VLOOKUP($C111,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":45620.411808549688},{"$f":"IFERROR(VLOOKUP($C111,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":3626.2815967728443},49246.693405322534,{"$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},{"$f":"'Catchment Demand Road Transport'!C14","v":"Outside PIA total"},{"$f":"IFERROR(VLOOKUP($C112,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":16526.51919783606},{"$f":"IFERROR(VLOOKUP($C112,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":1316.2912077000067},17842.810405536067,{"$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},{"$f":"'Catchment Demand Road Transport'!C15","v":"Total region total"},{"$f":"IFERROR(VLOOKUP($C113,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":62146.931006385748},{"$f":"IFERROR(VLOOKUP($C113,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":4942.5728044728476},67089.503810858601,{"$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":169914.27382132117},{"$f":"SUM(E106:E135)","v":13511.427205718541},183425.70102703973,{"$f":"SUM(G106:G135)","v":5129839.9300000006},{"$f":"SUM(H106:H135)","v":1017149.9172048761},{"$f":"SUM(I106:I135)","v":6146989.8472048761}]
[null,"Parks and Community"]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B8","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C8","v":"Local recreation - Goondiwindi"},{"$f":"IFERROR(VLOOKUP($C138,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":5271},{"$f":"IFERROR(VLOOKUP($C138,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":411.01966041997247},{"$f":"IFERROR(D138+E138,\"\")","v":5682.0196604199728},{"$f":"HLOOKUP(C138,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":717088.06},{"$f":"HLOOKUP(C138,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":264538.01083017373},{"$f":"G138+H138","v":981626.07083017379},{"$f":"IFERROR(I138/F138,0)","v":172.76006235388832}]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B9","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C9","v":"Local recreation - balance of region"},{"$f":"IFERROR(VLOOKUP($C139,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":5226},{"$f":"IFERROR(VLOOKUP($C139,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":412.06274443118446},{"$f":"IFERROR(D139+E139,\"\")","v":5638.0627444311849},{"$f":"HLOOKUP(C139,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":814745.35000000009},{"$f":"HLOOKUP(C139,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":41441.302270869302},{"$f":"G139+H139","v":856186.65227086935},{"$f":"IFERROR(I139/F139,0)","v":151.85830507412146}]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B10","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C10","v":"Region-wide"},{"$f":"IFERROR(VLOOKUP($C140,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":10497},{"$f":"IFERROR(VLOOKUP($C140,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":823.08240485115687},11320.082404851157,{"$f":"HLOOKUP(C140,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":12044333.210000001},{"$f":"HLOOKUP(C140,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":413991.66533555038},12458324.875335552,1100.5507230227058]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B11","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C11","v":0},{"$f":"IFERROR(VLOOKUP($C141,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($C141,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":""},"",{"$f":"HLOOKUP(C141,'Exist Trunk Assets - Parks'!$CF$11:$DI$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C141,'Future Trunk Assets - Parks'!$CM$13:$DP$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B12","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C12","v":0},{"$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":20994},{"$f":"SUM(E138:E167)","v":1646.164809702314},22640.164809702314,{"$f":"SUM(G138:G167)","v":13576166.620000001},{"$f":"SUM(H138:H167)","v":719970.97843659343},{"$f":"SUM(I138:I167)","v":14296137.598436594}]

{"sheet":"CF Projections","index":17,"n_rows":24,"n_cols":20,"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,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[]
["Return to Navigation Pane"]
[null,"Summary Cash flow Projections ($,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]
[null,"Anticipated Cost (Cap X in $000)",null,"Water ",{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$324,'CF Projections'!E$10,'Future Trunk Assets - Water'!$AB$17:$AB$324)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$324,'CF Projections'!F$10,'Future Trunk Assets - Water'!$AB$17:$AB$324)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$324,'CF Projections'!G$10,'Future Trunk Assets - Water'!$AB$17:$AB$324)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$324,'CF Projections'!H$10,'Future Trunk Assets - Water'!$AB$17:$AB$324)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$324,'CF Projections'!I$10,'Future Trunk Assets - Water'!$AB$17:$AB$324)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$324,'CF Projections'!J$10,'Future Trunk Assets - Water'!$AB$17:$AB$324)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$324,'CF Projections'!K$10,'Future Trunk Assets - Water'!$AB$17:$AB$324)/1000","v":4209.8708087321402},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$324,'CF Projections'!L$10,'Future Trunk Assets - Water'!$AB$17:$AB$324)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$324,'CF Projections'!M$10,'Future Trunk Assets - Water'!$AB$17:$AB$324)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$324,'CF Projections'!N$10,'Future Trunk Assets - Water'!$AB$17:$AB$324)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$324,'CF Projections'!O$10,'Future Trunk Assets - Water'!$AB$17:$AB$324)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$324,'CF Projections'!P$10,'Future Trunk Assets - Water'!$AB$17:$AB$324)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$324,'CF Projections'!Q$10,'Future Trunk Assets - Water'!$AB$17:$AB$324)/1000","v":11014.63846050081},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$324,'CF Projections'!R$10,'Future Trunk Assets - Water'!$AB$17:$AB$324)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$324,'CF Projections'!S$10,'Future Trunk Assets - Water'!$AB$17:$AB$324)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$324,'CF Projections'!T$10,'Future Trunk Assets - Water'!$AB$17:$AB$324)/1000","v":0}]
[null,null,null,"Sewerage",{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$267,'CF Projections'!E$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$267)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$267,'CF Projections'!F$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$267)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$267,'CF Projections'!G$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$267)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$267,'CF Projections'!H$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$267)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$267,'CF Projections'!I$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$267)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$267,'CF Projections'!J$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$267)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$267,'CF Projections'!K$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$267)/1000","v":1845.4228202661432},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$267,'CF Projections'!L$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$267)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$267,'CF Projections'!M$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$267)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$267,'CF Projections'!N$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$267)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$267,'CF Projections'!O$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$267)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$267,'CF Projections'!P$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$267)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$267,'CF Projections'!Q$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$267)/1000","v":2640.4955213529352},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$267,'CF Projections'!R$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$267)/1000","v":48962.331238801569},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$267,'CF Projections'!S$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$267)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$267,'CF Projections'!T$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$267)/1000","v":2111.7934469237207}]
[null,null,null,"Stormwater",{"$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$403)/1000","v":0},{"$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$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!L$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!M$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!N$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!O$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!P$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$403,'CF Projections'!Q$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$403)/1000","v":0},{"$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$403)/1000","v":0}]
[null,null,null,"Transport",{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$276,'CF Projections'!E$10,'Future Trunk Assets - Transport'!$AA$17:$AA$276)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$276,'CF Projections'!F$10,'Future Trunk Assets - Transport'!$AA$17:$AA$276)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$276,'CF Projections'!G$10,'Future Trunk Assets - Transport'!$AA$17:$AA$276)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$276,'CF Projections'!H$10,'Future Trunk Assets - Transport'!$AA$17:$AA$276)/1000","v":132.40219584204797},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$276,'CF Projections'!I$10,'Future Trunk Assets - Transport'!$AA$17:$AA$276)/1000","v":187.48150931233991},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$276,'CF Projections'!J$10,'Future Trunk Assets - Transport'!$AA$17:$AA$276)/1000","v":129.78719951328918},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$276,'CF Projections'!K$10,'Future Trunk Assets - Transport'!$AA$17:$AA$276)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$276,'CF Projections'!L$10,'Future Trunk Assets - Transport'!$AA$17:$AA$276)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$276,'CF Projections'!M$10,'Future Trunk Assets - Transport'!$AA$17:$AA$276)/1000","v":699.56454358702774},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$276,'CF Projections'!N$10,'Future Trunk Assets - Transport'!$AA$17:$AA$276)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$276,'CF Projections'!O$10,'Future Trunk Assets - Transport'!$AA$17:$AA$276)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$276,'CF Projections'!P$10,'Future Trunk Assets - Transport'!$AA$17:$AA$276)/1000","v":454.08037113294756},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$276,'CF Projections'!Q$10,'Future Trunk Assets - Transport'!$AA$17:$AA$276)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$276,'CF Projections'!R$10,'Future Trunk Assets - Transport'!$AA$17:$AA$276)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$276,'CF Projections'!S$10,'Future Trunk Assets - Transport'!$AA$17:$AA$276)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$276,'CF Projections'!T$10,'Future Trunk Assets - Transport'!$AA$17:$AA$276)/1000","v":0}]
[null,null,null,"Parks and Community",{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$384,'CF Projections'!E$10,'Future Trunk Assets - Parks'!$Z$17:$Z$384)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$384,'CF Projections'!F$10,'Future Trunk Assets - Parks'!$Z$17:$Z$384)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$384,'CF Projections'!G$10,'Future Trunk Assets - Parks'!$Z$17:$Z$384)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$384,'CF Projections'!H$10,'Future Trunk Assets - Parks'!$Z$17:$Z$384)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$384,'CF Projections'!I$10,'Future Trunk Assets - Parks'!$Z$17:$Z$384)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$384,'CF Projections'!J$10,'Future Trunk Assets - Parks'!$Z$17:$Z$384)/1000","v":509.25252409026848},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$384,'CF Projections'!K$10,'Future Trunk Assets - Parks'!$Z$17:$Z$384)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$384,'CF Projections'!L$10,'Future Trunk Assets - Parks'!$Z$17:$Z$384)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$384,'CF Projections'!M$10,'Future Trunk Assets - Parks'!$Z$17:$Z$384)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$384,'CF Projections'!N$10,'Future Trunk Assets - Parks'!$Z$17:$Z$384)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$384,'CF Projections'!O$10,'Future Trunk Assets - Parks'!$Z$17:$Z$384)/1000","v":443.3740911959564},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$384,'CF Projections'!P$10,'Future Trunk Assets - Parks'!$Z$17:$Z$384)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$384,'CF Projections'!Q$10,'Future Trunk Assets - Parks'!$Z$17:$Z$384)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$384,'CF Projections'!R$10,'Future Trunk Assets - Parks'!$Z$17:$Z$384)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$384,'CF Projections'!S$10,'Future Trunk Assets - Parks'!$Z$17:$Z$384)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$384,'CF Projections'!T$10,'Future Trunk Assets - Parks'!$Z$17:$Z$384)/1000","v":253.41521363084647}]
[null,null,null,"Total Cost",{"$f":"SUM(E11:E15)","v":0},{"$f":"SUM(F11:F15)","v":0},{"$f":"SUM(G11:G15)","v":0},132.40219584204797,187.48150931233991,639.0397236035576,6055.2936289982836,0,699.56454358702774,0,443.3740911959564,454.08037113294756,13655.133981853745,48962.331238801569,0,2365.2086605545674]
[null,"Anticipated Charges Revenue ($000)",null,"Residential Charges","enter budget estimates for base yr",{"$f":"HLOOKUP(F10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":57.490479999999991},{"$f":"HLOOKUP(G10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":59.21519439999998},{"$f":"HLOOKUP(H10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":60.991650231999976},{"$f":"HLOOKUP(I10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":62.821399738959983},{"$f":"HLOOKUP(J10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":64.706041731128778},{"$f":"HLOOKUP(K10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":66.723642330040519},{"$f":"HLOOKUP(L10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":68.725351599941746},{"$f":"HLOOKUP(M10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":70.787112147940007},{"$f":"HLOOKUP(N10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":72.910725512378178},{"$f":"HLOOKUP(O10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":75.098047277749529},{"$f":"HLOOKUP(P10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":78.18152901851667},{"$f":"HLOOKUP(Q10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":80.526974889072179},{"$f":"HLOOKUP(R10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":82.942784135744319},{"$f":"HLOOKUP(S10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":85.431067659816662},{"$f":"HLOOKUP(T10,'Anticipated Gwth - Residential'!$AN$125:$BT$126,2,FALSE)/1000","v":87.993999689611158}]
[null,null,null,"Comm/Ind Charges","enter budget estimates for base yr",{"$f":"HLOOKUP(F10,'Anticipated Gwth - Non Res'!$AN$147:$BT$148,2,FALSE)/1000","v":4.810003097391883},{"$f":"HLOOKUP(G10,'Anticipated Gwth - Non Res'!$AN$147:$BT$148,2,FALSE)/1000","v":4.9543031903136381},{"$f":"HLOOKUP(H10,'Anticipated Gwth - Non Res'!$AN$147:$BT$148,2,FALSE)/1000","v":5.1029322860230479},{"$f":"HLOOKUP(I10,'Anticipated Gwth - Non Res'!$AN$147:$BT$148,2,FALSE)/1000","v":5.2560202546037402},{"$f":"HLOOKUP(J10,'Anticipated Gwth - Non Res'!$AN$147:$BT$148,2,FALSE)/1000","v":5.2560202546037402},{"$f":"HLOOKUP(K10,'Anticipated Gwth - Non Res'!$AN$147:$BT$148,2,FALSE)/1000","v":5.5029349178131808},{"$f":"HLOOKUP(L10,'Anticipated Gwth - Non Res'!$AN$147:$BT$148,2,FALSE)/1000","v":5.6680229653475767},{"$f":"HLOOKUP(M10,'Anticipated Gwth - Non Res'!$AN$147:$BT$148,2,FALSE)/1000","v":5.8380636543080078},{"$f":"HLOOKUP(N10,'Anticipated Gwth - Non Res'!$AN$147:$BT$148,2,FALSE)/1000","v":6.0132055639372464},{"$f":"HLOOKUP(O10,'Anticipated Gwth - Non Res'!$AN$147:$BT$148,2,FALSE)/1000","v":6.1936017308553639},{"$f":"HLOOKUP(P10,'Anticipated Gwth - Non Res'!$AN$147:$BT$148,2,FALSE)/1000","v":6.4783220283007541},{"$f":"HLOOKUP(Q10,'Anticipated Gwth - Non Res'!$AN$147:$BT$148,2,FALSE)/1000","v":6.6726716891497766},{"$f":"HLOOKUP(R10,'Anticipated Gwth - Non Res'!$AN$147:$BT$148,2,FALSE)/1000","v":6.8728518398242651},{"$f":"HLOOKUP(S10,'Anticipated Gwth - Non Res'!$AN$147:$BT$148,2,FALSE)/1000","v":7.0790373950189922},{"$f":"HLOOKUP(T10,'Anticipated Gwth - Non Res'!$AN$147:$BT$148,2,FALSE)/1000","v":7.2914085168695655}]
[null,null,null,"Total revenue",{"$f":"SUM(E17:E18)","v":0},{"$f":"SUM(F17:F18)","v":62.300483097391876},{"$f":"SUM(G17:G18)","v":64.169497590313625},66.094582518023032,68.077419993563723,69.962061985732518,72.226577247853697,74.393374565289321,76.625175802248009,78.923931076315426,81.291649008604892,84.659851046817423,87.199646578221959,89.815635975568583,92.510105054835648,95.285408206480724]
[null,"Annual CF ($000)",null,null,{"$f":"E19-E16","v":0},{"$f":"F19-F16","v":62.300483097391876},{"$f":"G19-G16","v":64.169497590313625},-66.307613324024942,-119.40408931877619,-569.07766161782513,-5983.0670517504295,74.393374565289321,-622.93936778477973,78.923931076315426,-362.08244218735149,-369.42052008613013,-13567.934335275524,-48872.515602826003,92.510105054835648,-2269.9232523480869]
[null,"Cumulative CF ($000",null,null,{"$f":"E20","v":0},{"$f":"E21+F20","v":62.300483097391876},{"$f":"F21+G20","v":126.4699806877055},60.162367363680559,-59.241721955095628,-628.31938357292074,-6611.3864353233503,-6536.9930607580609,-7159.9324285428411,-7081.008497466526,-7443.0909396538773,-7812.511459740007,-21380.44579501553,-70252.961397841529,-70160.451292786689,-72430.374545134779]
[null,null,null,"NPV Cost",{"$f":"E16+NPV(WACC,F16:T16)","v":35656.68338302421}]
[null,null,null,"NPV Revenue",{"$f":"E19+NPV(WACC,F19:T19)","v":716.17731872320257}]
[null,null,null,"NPV Annual Cashflow",{"$f":"NPV(WACC,E20:T20)","v":-32885.182178165654}]

{"sheet":"Unit Rates - Water","index":18,"n_rows":11,"n_cols":12,"rows_kept":11,"cut":false,"hidden":false,"merged":[[1,1,1,11],[3,1,3,11],[2,2,2,9]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
["Return to Unit Rates Sheet",null,"Water Supply "]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[]
[null,"Asset Type 1:","Active ",null,"Asset Type 2:","Passive",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":19,"n_cols":17,"rows_kept":19,"cut":false,"hidden":false,"merged":[[1,1,1,16],[2,1,2,16],[4,1,4,16]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Wastewater"]
["Return to Unit Rates Sheet"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[null,"Asset Type 1:","Rising Mains",null,null,"Asset Type 2 (Depth Dependent):",null,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,null,null,null,null,null,null,null,null,null,"Notes"]
[]
[null,null,null,null,null,"Diameter","Depth","Code","Rate/m"]

{"sheet":"Unit Rates - Transport","index":20,"n_rows":39,"n_cols":12,"rows_kept":39,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,2,2,9],[3,1,3,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
["Return to Unit Rates Sheet",null,"Transport"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[]
[null,"Asset Type 1:","ROAD / PATH",null,"Asset Type 2:","INTERSECTION / STRUCTURES",null,"Site/ Condition Allowances",null,null,"Project Owners Cost"]
[]
[null,"RoadUnitrates1",null,null,"RoadUnitrates2",null,null,"Roadsitecond",null,null,"Roadprojcost"]
[]
[null,"Road Hierarchy Standard","Rate/m or unit",null,"Asset Description","Rate/m or unit",null,"Location/Condition type","Multiplier",null,"Term","%"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"NOTES"]
[null,"Assume All paths 1.5m wide (1m-3m)"]

{"sheet":"Unit Rates - Parks & Community ","index":21,"n_rows":12,"n_cols":10,"rows_kept":12,"cut":false,"hidden":false,"merged":[[7,1,7,2],[1,1,1,9],[2,1,2,9],[4,1,4,9]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Land for Parks and Community Facilities"]
["Return to Unit Rates Sheet"]
[null,"Parks and Open Space Embellishment Cost"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) 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":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Stormwater"]
["Return to Unit Rates Sheet"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) 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":121,"n_cols":8,"rows_kept":121,"cut":false,"hidden":false,"merged":[[1,1,1,7],[2,1,2,7],[4,1,4,7]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Land Costs"]
["Return to Unit Rates Sheet"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) 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,"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,null,null,null,null,null,"Park Heirachy","PARK HEIRACHY code"]
[null,null,null,null,null,null,"Local Recreation Park","LRP"]
[null,null,null,null,null,null,"District Recreation Park","DRP"]
[null,null,null,null,null,null,"District Sports Park","DSP"]
[null,null,null,null,null,null,"Local Government Wide Recreation Park","LGWRP"]
[null,null,null,null,null,null,"Local Government Wide Sports Park","LGWSP"]
[null,null,null,null,null,null,"Community Facilities","CF"]
[]
[]
[null,null,null,null,null,null,"Locality","Locality Code"]
[null,null,null,null,null,null,"Port Douglas and Environs","-PD"]
[null,null,null,null,null,null,"Mossman and Environs","-M"]
[null,null,null,null,null,null,"Coastal Suburbs, Villages and Townships (Cooya Beach)","-CB"]
[null,null,null,null,null,null,"Coastal Suburbs, Villages and Townships (Newell Beach)","-NB"]
[null,null,null,null,null,null,"Coastal Suburbs, Villages and Townships (Wonga Beach)","-WB"]
[null,null,null,null,null,null,"Coastal Suburbs, Villages and Townships (Wangetti)","-W"]
[null,null,null,null,null,null,"Coastal Suburbs, Villages and Townships (Daintree Township)","-DT"]
[null,null,null,null,null,null,"Rural Areas and Rural Settlements","-RS"]
[null,null,null,null,null,null,"Settlement Areas North of the Daintree River","-ND"]
[null,null,null,null,null,null,"World Heritage Areas and Environs","-WHA"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"World Heritage Areas and Environs","-WHA"]

{"sheet":"Anticipated Gwth - Residential","index":24,"n_rows":162,"n_cols":72,"rows_kept":162,"cut":false,"hidden":false,"merged":[[9,1,12,1],[13,1,16,1],[7,9,8,9],[7,2,8,2],[7,1,8,1],[7,3,7,7],[33,1,36,1],[37,1,40,1],[41,1,44,1],[57,1,60,1],[17,1,20,1],[45,1,48,1],[49,1,52,1],[53,1,56,1],[21,1,24,1],[25,1,28,1],[29,1,32,1],[82,1,85,1],[86,1,89,1],[90,1,93,1],[66,1,69,1],[70,1,73,1],[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,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Anticipated Growth - Residential"]
["Return to \"Catchment Demand\""]
[null,"(Note: For users seeking to calculate costs over a thirty (30) year period, dwelling data needs to be entered in the detailed table (rows 66-114))"]
[]
[null,"LGIP Table 3.1.4—Existing and projected residential dwellings (by census yr.)"]
[null,"Projection area","LGIP development type","Existing and projected residential dwellings",null,null,null,null,null,"Levied Charges"]
[null,null,null,2016,{"$f":"D9+5","v":2021},{"$f":"E9+5","v":2026},{"$f":"F9+5","v":2031},{"$f":"G9+5","v":2036}]
[null,"Goondiwindi","Attached",389,397,405,413,null,null,5000]
[null,null,"Detached ",1895,1933,1972,2011,null,null,5000]
[null,null,"Other",66,67,68,69]
[null,null,"Total",{"$f":"SUM(D10:D12)","v":2350},{"$f":"SUM(E10:E12)","v":2397},2445,2493]
[null,"Texas","Attached",14,14,14,14,null,null,3000]
[null,null,"Detached ",335,342,349,356,null,null,3000]
[null,null,"Other",20.2,21,21,21]
[null,null,"Total",{"$f":"SUM(D14:D16)","v":369.2},{"$f":"SUM(E14:E16)","v":377},384,391]
[null,"Inglewood","Attached",22.44,23,23,23,null,null,3000]
[null,null,"Detached ",315.24,322,328,335,null,null,3000]
[null,null,"Other",24.57,25,26,27]
[null,null,"Total",{"$f":"SUM(D18:D20)","v":362.25},{"$f":"SUM(E18:E20)","v":370},377,385]
[null,"Yelarbon","Attached",0,0,0,0,null,null,1800]
[null,null,"Detached ",113.68,116,118,120,null,null,1800]
[null,null,"Other",6.56,7,7,7]
[null,null,"Total",{"$f":"SUM(D22:D24)","v":120.24000000000001},{"$f":"SUM(E22:E24)","v":123},125,127]
[null,"Talwood","Attached",0,0,0,0,null,null,1800]
[null,null,"Detached ",31.92,33,34,35,null,null,1800]
[null,null,"Other",2.1,2,2,2]
[null,null,"Total",{"$f":"SUM(D26:D28)","v":34.020000000000003},{"$f":"SUM(E26:E28)","v":35},36,37]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Outside priority infrastructure area (total)","Attached",12.55,13,13,13]
[null,null,"Detached ",1526,1557,1588,1620]
[null,null,"Other",175.37,179,183,187]
[null,null,"Total",{"$f":"SUM(D54:D56)","v":1713.92},{"$f":"SUM(E54:E56)","v":1749},1784,1820]
[null,"Goondiwindi Regional Council","Attached",{"$f":"D10+D14+D18+D22+D26+D30+D34+D38+D42+D46+D50+D54","v":437.99},{"$f":"E10+E14+E18+E22+E26+E30+E34+E38+E42+E46+E50+E54","v":447},455,463]
[null,null,"Detached ",{"$f":"D11+D15+D19+D23+D27+D31+D35+D39+D43+D47+D51+D55","v":4216.84},4303,4389,4477]
[null,null,"Other",294.8,301,307,313]
[null,null,"Total",{"$f":"SUM(D58:D60)","v":4949.63},{"$f":"SUM(E58:E60)","v":5051},5151,5253]
[]
[]
[]
[]
[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,{"$f":"B10","v":"Goondiwindi"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B14","v":"Texas"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B18","v":"Inglewood"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B22","v":"Yelarbon"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B26","v":"Talwood"}]
[]
[]
[null,null,"Total"]
[null,{"$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,{"$f":"B58","v":"Goondiwindi Regional Council"},null,{"$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},{"$f":"BR125+1","v":2047},2048]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(AO127:AO162)","v":57490.479999999989},{"$f":"SUM(AP127:AP162)","v":59215.194399999978},{"$f":"SUM(AQ127:AQ162)","v":60991.650231999978},{"$f":"SUM(AR127:AR162)","v":62821.399738959983},{"$f":"SUM(AS127:AS162)","v":64706.041731128782},{"$f":"SUM(AT127:AT162)","v":66723.642330040515},{"$f":"SUM(AU127:AU162)","v":68725.351599941743},{"$f":"SUM(AV127:AV162)","v":70787.112147940003},{"$f":"SUM(AW127:AW162)","v":72910.72551237818},{"$f":"SUM(AX127:AX162)","v":75098.047277749531},{"$f":"SUM(AY127:AY162)","v":78181.529018516667},{"$f":"SUM(AZ127:AZ162)","v":80526.974889072182},{"$f":"SUM(BA127:BA162)","v":82942.784135744325},{"$f":"SUM(BB127:BB162)","v":85431.067659816661},{"$f":"SUM(BC127:BC162)","v":87993.999689611155},{"$f":"SUM(BD127:BD162)","v":-4680286.8002755223},{"$f":"SUM(BE127:BE162)","v":-4820695.4042837881},{"$f":"SUM(BF127:BF162)","v":-4965316.266412301},{"$f":"SUM(BG127:BG162)","v":-5114275.7544046706},{"$f":"SUM(BH127:BH162)","v":-5267704.0270368094},{"$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":"Goondiwindi"},null,{"$f":"D10","v":389},{"$f":"IF(E67=\"\",(($E10-$D10)/5)*((1+ICSInf)^(E$125-YEAR)),E67)","v":1.6480000000000001},1.6974400000000001,1.7483632,1.8008140959999999,{"$f":"IF(I67=\"\",(($E10-$D10)/5)*((1+ICSInf)^(I$125-YEAR)),I67)","v":1.8548385188799998},{"$f":"IF(J67=\"\",(($F10-$E10)/5)*((1+ICSInf)^(J$125-YEAR)),J67)","v":1.9104836744464},1.9677981846797921,2.0268321302201855,2.0876370941267912,{"$f":"IF(N67=\"\",(($F10-$E10)/5)*((1+ICSInf)^(N$125-YEAR)),N67)","v":2.1502662069505951},{"$f":"IF(O67=\"\",(($G10-$F10)/5)*((1+ICSInf)^(O$125-YEAR)),O67)","v":2.2147741931591129},2.2812174189538861,2.3496539415225022,2.420143559768178,{"$f":"IF(S67=\"\",(($G10-$F10)/5)*((1+ICSInf)^(S$125-YEAR)),S67)","v":2.4927478665612233},{"$f":"IF(T67=\"\",(($H10-$G10)/5)*((1+ICSInf)^(T$125-YEAR)),T67)","v":-132.54875186955979},-136.5252144256466,-140.620970858416,-144.83959998416847,{"$f":"IF(X67=\"\",(($H10-$G10)/5)*((1+ICSInf)^(X$125-YEAR)),X67)","v":-149.18478798369352},{"$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*$J10","v":8240},{"$f":"F127*$J10","v":8487.2000000000007},8741.8160000000007,9004.0704799999985,9274.1925943999995,9552.4183722319995,9838.9909233989601,10134.160651100927,10438.185470633956,10751.331034752975,11073.870965795564,11406.087094769431,11748.269707612511,12100.717798840889,12463.739332806117,-662743.759347799,-682626.07212823303,-703104.85429208004,-724197.99992084235,-745923.93991846766,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D11","v":1895},7.8279999999999994,8.0628399999999996,8.3047252,8.5538669559999985,{"$f":"IF(I68=\"\",(($E11-$D11)/5)*((1+ICSInf)^(I$125-YEAR)),I68)","v":8.8104829646799985},9.3136079129261997,9.5930161503139857,9.8808066348234043,10.177230833868107,{"$f":"IF(N68=\"\",(($F11-$E11)/5)*((1+ICSInf)^(N$125-YEAR)),N68)","v":10.48254775888415},10.797024191650674,11.120934917400193,11.454562964922198,11.798199853869866,{"$f":"IF(S68=\"\",(($G11-$F11)/5)*((1+ICSInf)^(S$125-YEAR)),S68)","v":12.152145849485962},-645.41292980553214,-664.77531769969812,-684.71857723068911,-705.26013454760971,{"$f":"IF(X68=\"\",(($H11-$G11)/5)*((1+ICSInf)^(X$125-YEAR)),X68)","v":-726.41793858403798},{"$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*$J11","v":39140},40314.199999999997,41523.625999999997,42769.33477999999,44052.414823399995,46568.039564630999,47965.080751569927,49404.033174117023,50886.154169340531,52412.738794420751,53985.12095825337,55604.674587000969,57272.814824610992,58990.999269349326,60760.729247429808,-3227064.6490276605,-3323876.5884984904,-3423592.8861534456,-3526300.6727380487,-3632089.6929201898,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,66,0.20600000000000002,0.21218000000000001,0.2185454,0.22510176199999998,{"$f":"IF(I69=\"\",(($E12-$D12)/5)*((1+ICSInf)^(I$125-YEAR)),I69)","v":0.23185481485999998},0.2388104593058,0.24597477308497401,0.25335401627752319,0.2609546367658489,{"$f":"IF(N69=\"\",(($F12-$E12)/5)*((1+ICSInf)^(N$125-YEAR)),N69)","v":0.26878327586882439},0.27684677414488912,0.28515217736923576,0.29370674269031277,0.30251794497102225,{"$f":"IF(S69=\"\",(($G12-$F12)/5)*((1+ICSInf)^(S$125-YEAR)),S69)","v":0.31159348332015291},-22.144948859563264,-22.809297325350162,-23.493576245110667,-24.198383532463986,{"$f":"IF(X69=\"\",(($H12-$G12)/5)*((1+ICSInf)^(X$125-YEAR)),X69)","v":-24.924335038437903},{"$f":"Y69*((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":"B71","v":"Texas"},null,2350,{"$f":"IF(E71=\"\",(($E14-$D14)/5)*((1+ICSInf)^(E$125-YEAR)),E71)","v":0},0,0,0,{"$f":"IF(I71=\"\",(($E14-$D14)/5)*((1+ICSInf)^(I$125-YEAR)),I71)","v":0},{"$f":"IF(J71=\"\",(($F14-$E14)/5)*((1+ICSInf)^(J$125-YEAR)),J71)","v":0},0,0,0,{"$f":"IF(N71=\"\",(($F14-$E14)/5)*((1+ICSInf)^(N$125-YEAR)),N71)","v":0},{"$f":"IF(O71=\"\",(($G14-$F14)/5)*((1+ICSInf)^(O$125-YEAR)),O71)","v":0},0,0,0,{"$f":"IF(S71=\"\",(($G14-$F14)/5)*((1+ICSInf)^(S$125-YEAR)),S71)","v":0},{"$f":"IF(T71=\"\",(($H14-$G14)/5)*((1+ICSInf)^(T$125-YEAR)),T71)","v":-4.4931780294766037},-4.6279733703609018,-4.7668125714717284,-4.9098169486158802,{"$f":"IF(X71=\"\",(($H14-$G14)/5)*((1+ICSInf)^(X$125-YEAR)),X71)","v":-5.0571114570743569},{"$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*$J14","v":0},{"$f":"F130*$J14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-13479.534088429811,-13883.920111082705,-14300.437714415186,-14729.450845847641,-15171.334371223071,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,1.4419999999999999,1.4852599999999998,1.5298178,1.5757123339999999,{"$f":"IF(I72=\"\",(($E15-$D15)/5)*((1+ICSInf)^(I$125-YEAR)),I72)","v":1.6229837040199997},1.6716732151405997,1.7218234115948179,1.7734781139426621,1.8266824573609421,{"$f":"IF(N72=\"\",(($F15-$E15)/5)*((1+ICSInf)^(N$125-YEAR)),N72)","v":1.8814829310817704},1.9379274190142235,1.99606524158465,2.0559471988321896,2.1176256147971553,{"$f":"IF(S72=\"\",(($G15-$F15)/5)*((1+ICSInf)^(S$125-YEAR)),S72)","v":2.1811543832410702},-114.25509846383365,-117.68275141774865,-121.21323396028112,-124.84963097908954,{"$f":"IF(X72=\"\",(($H15-$G15)/5)*((1+ICSInf)^(X$125-YEAR)),X72)","v":-128.59511990846224},{"$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*$J15","v":4326},4455.78,4589.4534000000003,4727.1370019999995,4868.9511120599991,5015.0196454217994,5165.4702347844541,5320.4343418279859,5480.0473720828268,5644.4487932453112,5813.7822570426706,5988.1957247539503,6167.8415964965689,6352.876844391466,6543.4631497232103,-342765.29539150093,-353048.25425324595,-363639.70188084332,-374548.8929372686,-385785.35972538672,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,335,0.16480000000000014,0.16974400000000014,0.17483632000000016,0.18008140960000016,{"$f":"IF(I73=\"\",(($E16-$D16)/5)*((1+ICSInf)^(I$125-YEAR)),I73)","v":0.18548385188800015},0,0,0,0,{"$f":"IF(N73=\"\",(($F16-$E16)/5)*((1+ICSInf)^(N$125-YEAR)),N73)","v":0},0,0,0,0,{"$f":"IF(S73=\"\",(($G16-$F16)/5)*((1+ICSInf)^(S$125-YEAR)),S73)","v":0},-6.739767044214906,-6.9419600555413528,-7.1502188572075935,-7.3647254229238213,{"$f":"IF(X73=\"\",(($H16-$G16)/5)*((1+ICSInf)^(X$125-YEAR)),X73)","v":-7.5856671856115359},{"$f":"Y73*((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":"B75","v":"Inglewood"},null,20.2,{"$f":"IF(E75=\"\",(($E18-$D18)/5)*((1+ICSInf)^(E$125-YEAR)),E75)","v":0.11535999999999974},0.11882079999999971,0.12238542399999972,0.12605698671999971,{"$f":"IF(I75=\"\",(($E18-$D18)/5)*((1+ICSInf)^(I$125-YEAR)),I75)","v":0.12983869632159967},{"$f":"IF(J75=\"\",(($F18-$E18)/5)*((1+ICSInf)^(J$125-YEAR)),J75)","v":0},0,0,0,{"$f":"IF(N75=\"\",(($F18-$E18)/5)*((1+ICSInf)^(N$125-YEAR)),N75)","v":0},{"$f":"IF(O75=\"\",(($G18-$F18)/5)*((1+ICSInf)^(O$125-YEAR)),O75)","v":0},0,0,0,{"$f":"IF(S75=\"\",(($G18-$F18)/5)*((1+ICSInf)^(S$125-YEAR)),S75)","v":0},{"$f":"IF(T75=\"\",(($H18-$G18)/5)*((1+ICSInf)^(T$125-YEAR)),T75)","v":-7.3816496198544197},-7.6030991084500528,-7.8311920817035539,-8.0661278441546607,{"$f":"IF(X75=\"\",(($H18-$G18)/5)*((1+ICSInf)^(X$125-YEAR)),X75)","v":-8.3081116794792997},{"$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*$J18","v":346.07999999999925},{"$f":"F133*$J18","v":356.46239999999915},367.15627199999915,378.17096015999914,389.516088964799,0,0,0,0,0,0,0,0,0,0,-22144.948859563257,-22809.297325350159,-23493.57624511066,-24198.38353246398,-24924.335038437901,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,369.2,1.392559999999998,1.4343367999999979,1.4773669039999979,1.5216879111199977,{"$f":"IF(I76=\"\",(($E19-$D19)/5)*((1+ICSInf)^(I$125-YEAR)),I76)","v":1.5673385484535975},1.4328627558347999,1.4758486385098439,1.5201240976651391,1.5657278205950933,{"$f":"IF(N76=\"\",(($F19-$E19)/5)*((1+ICSInf)^(N$125-YEAR)),N76)","v":1.612699655212946},1.9379274190142235,1.99606524158465,2.0559471988321896,2.1176256147971553,{"$f":"IF(S76=\"\",(($G19-$F19)/5)*((1+ICSInf)^(S$125-YEAR)),S76)","v":2.1811543832410702},-107.51533141961873,-110.74079136220729,-114.06301510307351,-117.48490555616571,{"$f":"IF(X76=\"\",(($H19-$G19)/5)*((1+ICSInf)^(X$125-YEAR)),X76)","v":-121.00945272285068},{"$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*$J19","v":4177.6799999999939},4303.0103999999938,4432.100711999994,4565.0637333599934,4702.0156453607924,4298.5882675043995,4427.5459155295321,4560.3722929954174,4697.1834617852801,4838.0989656388383,5813.7822570426706,5988.1957247539503,6167.8415964965689,6352.876844391466,6543.4631497232103,-322545.99425885623,-332222.37408662186,-342189.04530922056,-352454.71666849713,-363028.35816855205,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22.44,8.8579999999999937E-2,9.1237399999999927E-2,9.3974521999999935E-2,9.6793757659999924E-2,{"$f":"IF(I77=\"\",(($E20-$D20)/5)*((1+ICSInf)^(I$125-YEAR)),I77)","v":9.9697570389799914E-2},0.2388104593058,0.24597477308497401,0.25335401627752319,0.2609546367658489,{"$f":"IF(N77=\"\",(($F20-$E20)/5)*((1+ICSInf)^(N$125-YEAR)),N77)","v":0.26878327586882439},0.27684677414488912,0.28515217736923576,0.29370674269031277,0.30251794497102225,{"$f":"IF(S77=\"\",(($G20-$F20)/5)*((1+ICSInf)^(S$125-YEAR)),S77)","v":0.31159348332015291},-8.6654147711334506,-8.9253772142674546,-9.193138530695478,-9.468932686616343,{"$f":"IF(X77=\"\",(($H20-$G20)/5)*((1+ICSInf)^(X$125-YEAR)),X77)","v":-9.7530006672148328},{"$f":"Y77*((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":"B79","v":"Yelarbon"},null,315.24,{"$f":"IF(E79=\"\",(($E22-$D22)/5)*((1+ICSInf)^(E$125-YEAR)),E79)","v":0},0,0,0,{"$f":"IF(I79=\"\",(($E22-$D22)/5)*((1+ICSInf)^(I$125-YEAR)),I79)","v":0},{"$f":"IF(J79=\"\",(($F22-$E22)/5)*((1+ICSInf)^(J$125-YEAR)),J79)","v":0},0,0,0,{"$f":"IF(N79=\"\",(($F22-$E22)/5)*((1+ICSInf)^(N$125-YEAR)),N79)","v":0},{"$f":"IF(O79=\"\",(($G22-$F22)/5)*((1+ICSInf)^(O$125-YEAR)),O79)","v":0},0,0,0,{"$f":"IF(S79=\"\",(($G22-$F22)/5)*((1+ICSInf)^(S$125-YEAR)),S79)","v":0},{"$f":"IF(T79=\"\",(($H22-$G22)/5)*((1+ICSInf)^(T$125-YEAR)),T79)","v":0},0,0,0,{"$f":"IF(X79=\"\",(($H22-$G22)/5)*((1+ICSInf)^(X$125-YEAR)),X79)","v":0},{"$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*$J22","v":0},{"$f":"F136*$J22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24.57,0.47791999999999862,0.49225759999999852,0.50702532799999855,0.52223608783999842,{"$f":"IF(I80=\"\",(($E23-$D23)/5)*((1+ICSInf)^(I$125-YEAR)),I80)","v":0.53790317047519831},0.4776209186116,0.49194954616994802,0.50670803255504637,0.5219092735316978,{"$f":"IF(N80=\"\",(($F23-$E23)/5)*((1+ICSInf)^(N$125-YEAR)),N80)","v":0.53756655173764878},0.55369354828977824,0.57030435473847152,0.58741348538062554,0.60503588994204449,{"$f":"IF(S80=\"\",(($G23-$F23)/5)*((1+ICSInf)^(S$125-YEAR)),S80)","v":0.62318696664030582},-38.512954538370892,-39.668343174522015,-40.858393469757679,-42.08414527385041,{"$f":"IF(X80=\"\",(($H23-$G23)/5)*((1+ICSInf)^(X$125-YEAR)),X80)","v":-43.346669632065918},{"$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*$J23","v":860.25599999999747},886.06367999999736,912.64559039999745,940.02495811199719,968.22570685535698,859.71765350088003,885.50918310590646,912.07445859908353,939.43669235705602,967.61979312776782,996.64838692160083,1026.5478385292488,1057.3442736851259,1089.06460189568,1121.7365399525504,-69323.318169067599,-71403.017714139627,-73545.108245563824,-75751.461492930743,-78024.005337718656,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,362.25,9.0640000000000082E-2,9.3359200000000073E-2,9.6159976000000091E-2,9.904477528000008E-2,{"$f":"IF(I81=\"\",(($E24-$D24)/5)*((1+ICSInf)^(I$125-YEAR)),I81)","v":0.10201611853840008},0,0,0,0,{"$f":"IF(N81=\"\",(($F24-$E24)/5)*((1+ICSInf)^(N$125-YEAR)),N81)","v":0},0,0,0,0,{"$f":"IF(S81=\"\",(($G24-$F24)/5)*((1+ICSInf)^(S$125-YEAR)),S81)","v":0},-2.2465890147383019,-2.3139866851804509,-2.3834062857358642,-2.4549084743079401,{"$f":"IF(X81=\"\",(($H24-$G24)/5)*((1+ICSInf)^(X$125-YEAR)),X81)","v":-2.5285557285371785},{"$f":"Y81*((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":"B83","v":"Talwood"},null,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*$J26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,113.68,0.22247999999999965,0.22915439999999965,0.23602903199999964,0.2431099029599996,{"$f":"IF(I84=\"\",(($E27-$D27)/5)*((1+ICSInf)^(I$125-YEAR)),I84)","v":0.25040320004879957},0.2388104593058,0.24597477308497401,0.25335401627752319,0.2609546367658489,{"$f":"IF(N84=\"\",(($F27-$E27)/5)*((1+ICSInf)^(N$125-YEAR)),N84)","v":0.26878327586882439},0.27684677414488912,0.28515217736923576,0.29370674269031277,0.30251794497102225,{"$f":"IF(S84=\"\",(($G27-$F27)/5)*((1+ICSInf)^(S$125-YEAR)),S84)","v":0.31159348332015291},-11.232945073691509,-11.569933425902255,-11.917031428679323,-12.274542371539702,{"$f":"IF(X84=\"\",(($H27-$G27)/5)*((1+ICSInf)^(X$125-YEAR)),X84)","v":-12.642778642685894},{"$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*$J27","v":400.46399999999937},412.47791999999936,424.85225759999935,437.59782532799926,450.72576008783921,429.85882675044002,442.75459155295323,456.03722929954176,469.71834617852801,483.80989656388391,498.32419346080042,513.2739192646244,528.67213684256296,544.53230094783999,560.8682699762752,-20219.301132644716,-20825.880166624058,-21450.656571622781,-22094.176268771465,-22757.00155683461,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6.56,-2.0600000000000018E-2,-2.1218000000000018E-2,-2.185454000000002E-2,-2.251017620000002E-2,{"$f":"IF(I85=\"\",(($E28-$D28)/5)*((1+ICSInf)^(I$125-YEAR)),I85)","v":-2.3185481486000019E-2},0,0,0,0,{"$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$125-YEAR)),S85)","v":0},-0.6418825756395149,-0.66113905290870034,-0.68097322449596132,-0.70140242123084018,{"$f":"IF(X85=\"\",(($H28-$G28)/5)*((1+ICSInf)^(X$125-YEAR)),X85)","v":-0.72244449386776532},{"$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$125-YEAR)),E111)","v":9.2699999999999852E-2},9.5480999999999844E-2,9.8345429999999845E-2,0.10129579289999983,{"$f":"IF(I111=\"\",(($E54-$D54)/5)*((1+ICSInf)^(I$125-YEAR)),I111)","v":0.10433466668699982},{"$f":"IF(J111=\"\",(($F54-$E54)/5)*((1+ICSInf)^(J$125-YEAR)),J111)","v":0},0,0,0,{"$f":"IF(N111=\"\",(($F54-$E54)/5)*((1+ICSInf)^(N$125-YEAR)),N111)","v":0},{"$f":"IF(O111=\"\",(($G54-$F54)/5)*((1+ICSInf)^(O$125-YEAR)),O111)","v":0},0,0,0,{"$f":"IF(S111=\"\",(($G54-$F54)/5)*((1+ICSInf)^(S$125-YEAR)),S111)","v":0},{"$f":"IF(T111=\"\",(($H54-$G54)/5)*((1+ICSInf)^(T$125-YEAR)),T111)","v":-4.1722367416568469},-4.2974038439065518,-4.4263259592237487,-4.559115738000461,{"$f":"IF(X111=\"\",(($H54-$G54)/5)*((1+ICSInf)^(X$125-YEAR)),X111)","v":-4.695889210140475},{"$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*$J54","v":0},{"$f":"F160*$J54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D112","v":0},6.3860000000000001,6.5775800000000002,6.7749074,6.9781546219999999,{"$f":"IF(I112=\"\",(($E55-$D55)/5)*((1+ICSInf)^(I$125-YEAR)),I112)","v":7.1874992606599992},7.4031242384797995,7.6252179656341941,7.8539745046032188,8.089593739741316,{"$f":"IF(N112=\"\",(($F55-$E55)/5)*((1+ICSInf)^(N$125-YEAR)),N112)","v":8.3322815519335549},8.8590967726364518,9.1248696758155443,9.3986157660900087,9.6805742390727119,{"$f":"IF(S112=\"\",(($G55-$F55)/5)*((1+ICSInf)^(S$125-YEAR)),S112)","v":9.9709914662448931},-519.92488626800696,-535.52263285604727,-551.58831184172868,-568.13596119698047,{"$f":"IF(X112=\"\",(($H55-$G55)/5)*((1+ICSInf)^(X$125-YEAR)),X112)","v":-585.18004003288991},{"$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},0.74777999999999911,0.77021339999999905,0.79331980199999896,0.81711939605999895,{"$f":"IF(I113=\"\",(($E56-$D56)/5)*((1+ICSInf)^(I$125-YEAR)),I113)","v":0.84163297794179881},0.9552418372232,0.98389909233989603,1.0134160651100927,1.0438185470633956,{"$f":"IF(N113=\"\",(($F56-$E56)/5)*((1+ICSInf)^(N$125-YEAR)),N113)","v":1.0751331034752976},1.1073870965795565,1.140608709476943,1.1748269707612511,1.210071779884089,{"$f":"IF(S113=\"\",(($G56-$F56)/5)*((1+ICSInf)^(S$125-YEAR)),S113)","v":1.2463739332806116},-60.016020822294635,-61.816501446963471,-63.670996490372382,-65.58112638508355,{"$f":"IF(X113=\"\",(($H56-$G56)/5)*((1+ICSInf)^(X$125-YEAR)),X113)","v":-67.548560176636059},{"$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":219,"n_cols":72,"rows_kept":219,"cut":false,"hidden":false,"merged":[[7,1,8,1],[7,2,8,2],[7,3,7,6],[7,8,8,8],[27,1,32,1],[45,1,50,1],[33,1,38,1],[39,1,44,1],[9,1,14,1],[15,1,20,1],[21,1,26,1],[51,1,56,1],[62,1,67,1],[68,1,73,1],[74,1,79,1],[80,1,85,1],[160,1,165,1],[86,1,91,1],[92,1,97,1],[98,1,103,1],[104,1,109,1],[110,1,115,1],[116,1,121,1],[202,1,207,1],[208,1,213,1],[214,1,219,1],[1,1,1,8],[2,1,2,8],[166,1,171,1],[172,1,177,1],[178,1,183,1],[184,1,189,1],[190,1,195,1],[196,1,201,1],[122,1,127,1],[128,1,133,1],[134,1,139,1],[148,1,153,1],[154,1,159,1]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Anticipated Growth - Non Residential"]
["Return to \"Catchment Demand\""]
[null,"(Note: For users seeking to calculate costs over a thirty (30) year period, Non residential floor space needs to be entered in the detailed table (rows 93-164))"]
[]
[null,"LGIP Table 3.1.5—Existing and projected non-residential floor space (by census yr.)"]
[null,"Projection area","LGIP development type","Existing and projected non - residential floor space",null,null,null,null,"Levied Charges"]
[null,null,null,2016,{"$f":"D9+5","v":2021},{"$f":"E9+5","v":2026},{"$f":"F9+5","v":2031}]
[null,"Goondiwindi","Retail",21273.0060292821,21690,22110,22560,null,8]
[null,null,"Office",5172.1498970549828,5280,5390,5500,null,8]
[null,null,"Education",5528.261213082701,5640,5760,5880,null,8]
[null,null,"Community",5582.4692679253058,5690,5800,5920,null,8]
[null,null,"Industrial",88753.989330511075,90500,92300,94100,null,8]
[null,null,"Total",{"$f":"SUM(D10:D14)","v":126309.87573785617},{"$f":"SUM(E10:E14)","v":128800},{"$f":"SUM(F10:F14)","v":131360},{"$f":"SUM(G10:G14)","v":133960}]
[null,"Texas","Retail",2664.2512540657203,2730,2790,2850,null,4.8]
[null,null,"Office",647.76491063259732,660,670,680,null,4.8]
[null,null,"Education",692.36462630079529,700,720,740,null,4.8]
[null,null,"Community",699.15369399983479,710,720,730,null,4.8]
[null,null,"Industrial",11115.632978792964,11300,11500,11700,null,4.8]
[null,null,"Total",{"$f":"SUM(D16:D20)","v":15819.167463791913},{"$f":"SUM(E16:E20)","v":16100},16400,16700]
[null,"Inglewood","Retail",2756.7524109894302,2820,2880,2940,null,4.8]
[null,null,"Office",670.25490798425858,680,690,700,null,4.8]
[null,null,"Education",716.40309821598794,740,760,780,null,4.8]
[null,null,"Community",723.42787814961343,740,750,770,null,4.8]
[null,null,"Industrial",11501.5608858958,11700,11900,12100,null,4.8]
[null,null,"Total",{"$f":"SUM(D22:D26)","v":16368.399181235091},{"$f":"SUM(E22:E26)","v":16680},{"$f":"SUM(F22:F26)","v":16980},{"$f":"SUM(G22:G26)","v":17290}]
[null,"Yelarbon","Retail",909.67542629162108,930,960,990,null,2.88]
[null,null,"Office",221.17126540420736,230,230,230,null,2.88]
[null,null,"Education",236.39928314504175,240,240,240,null,2.88]
[null,null,"Community",238.71732580104947,240,240,240,null,2.88]
[null,null,"Industrial",3795.2945140042943,3900,4000,4100,null,2.88]
[null,null,"Total",{"$f":"SUM(D28:D32)","v":5401.2578146462138},{"$f":"SUM(E28:E32)","v":5540},{"$f":"SUM(F28:F32)","v":5670},{"$f":"SUM(G28:G32)","v":5800}]
[null,"Talwood","Retail",280.53034108931035,300,300,300,null,2.88]
[null,null,"Office",68.205921287694977,70,70,70,null,2.88]
[null,null,"Education",72.902014957461617,80,80,80,null,2.88]
[null,null,"Community",73.616864757901254,80,80,80,null,2.88]
[null,null,"Industrial",1170.4122523000817,1200,1200,1200,null,2.88]
[null,null,"Total",{"$f":"SUM(D34:D38)","v":1665.66739439245},{"$f":"SUM(E34:E38)","v":1730},{"$f":"SUM(F34:F38)","v":1730},{"$f":"SUM(G34:G38)","v":1730}]
[null,null,null," -   "," -   "," -   "," -   "]
[null,null,null," -   "," -   "," -   "," -   "]
[null,null,null," -   "," -   "," -   "," -   "]
[null,null,null," -   "," -   "," -   "," -   "]
[null,null,null," -   "," -   "," -   "," -   "]
[null,null,null,{"$f":"SUM(D40:D44)","v":0},{"$f":"SUM(E40:E44)","v":0},{"$f":"SUM(F40:F44)","v":0},{"$f":"SUM(G40:G44)","v":0}]
[null,"Outside priority infrastructure area (total)",null," -   "," -   "," -   "," -   ",null,2.4500000000000002]
[null,null,null," -   "," -   "," -   "," -   ",null,2.4500000000000002]
[null,null,"Other",15444.355315117686,15753,16068,16389,null,2.4500000000000002]
[null,null,null," -   "," -   "," -   "," -   ",null,2.4500000000000002]
[null,null,null," -   "," -   "," -   "," -   ",null,2.4500000000000002]
[null,null,"Total",{"$f":"SUM(D48:D50)","v":15444.355315117686},{"$f":"SUM(E48:E50)","v":15753},16068,16389]
[null," Goondiwindi Regional Council ","Retail",{"$f":"D10+D16+D22+D28+D34","v":27884.21546171818},{"$f":"E10+E16+E22+E28+E34","v":28470},29040,29640]
[null,null,"Office",{"$f":"D11+D17+D23+D29+D35","v":6779.5469023637406},6920,7050,7180]
[null,null,"Education",7246.3302357019866,7400,7560,7720]
[null,null,"Community",7317.3850306337054,7460,7590,7740]
[null,null,"Industrial",{"$f":"D14+D20+D26+D32+D38","v":116336.88996150423},118600,120900,123200]
[null,null,"Total",{"$f":"SUM(D51:D56)","v":181008.72290703954},{"$f":"SUM(E51:E56)","v":184603},188208,191869]
[]
[]
[]
[]
[null,"Projection area","LGIP development type",{"$f":"D9","v":2016},{"$f":"D62+1","v":2017},{"$f":"E62+1","v":2018},2019,{"$f":"G62+1","v":2020},{"$f":"H62+1","v":2021},{"$f":"I62+1","v":2022},{"$f":"J62+1","v":2023},{"$f":"K62+1","v":2024},{"$f":"L62+1","v":2025},{"$f":"M62+1","v":2026},{"$f":"N62+1","v":2027},{"$f":"O62+1","v":2028},{"$f":"P62+1","v":2029},{"$f":"Q62+1","v":2030},{"$f":"R62+1","v":2031},{"$f":"S62+1","v":2032},{"$f":"T62+1","v":2033},{"$f":"U62+1","v":2034},{"$f":"V62+1","v":2035},{"$f":"W62+1","v":2036},{"$f":"X62+1","v":2037},{"$f":"Y62+1","v":2038},{"$f":"Z62+1","v":2039},{"$f":"AA62+1","v":2040},{"$f":"AB62+1","v":2041},{"$f":"AC62+1","v":2042},2043,2044,2045,{"$f":"AG62+1","v":2046},{"$f":"AH62+1","v":2047}]
[null,{"$f":"B10","v":"Goondiwindi"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B16","v":"Texas"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B22","v":"Inglewood"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B28","v":"Yelarbon"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B34","v":"Talwood"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B40","v":0}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B46","v":"Outside priority infrastructure area (total)"}]
[]
[]
[]
[]
[null,null,"Total"]
[null,{"$f":"B52","v":" Goondiwindi Regional Council "},null,{"$f":"D63+D69+D75+D81+D87+D93+D99+D105+D111+D117+D123+D129","v":0},{"$f":"E63+E69+E75+E81+E87+E93+E99+E105+E111+E117+E123+E129","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,{"$f":"D64+D70+D76+D82+D88+D94+D100+D106+D112+D118+D124+D130","v":0},{"$f":"E64+E70+E76+E82+E88+E94+E100+E106+E112+E118+E124+E130","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,{"$f":"D65+D71+D77+D83+D89+D95+D101+D107+D113+D119+D125+D131","v":0},{"$f":"E65+E71+E77+E83+E89+E95+E101+E107+E113+E119+E125+E131","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,{"$f":"D66+D72+D78+D84+D90+D96+D102+D108+D114+D120+D126+D132","v":0},{"$f":"E66+E72+E78+E84+E90+E96+E102+E108+E114+E120+E126+E132","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,{"$f":"D67+D73+D79+D85+D91+D97+D103+D109+D115+D121+D127+D133","v":0},{"$f":"E67+E73+E79+E85+E91+E97+E103+E109+E115+E121+E127+E133","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,"Total",{"$f":"SUM(D135:D139)","v":0},{"$f":"SUM(E135:E139)","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,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"D62","v":2016},{"$f":"D147+1","v":2017},{"$f":"E147+1","v":2018},2019,{"$f":"G147+1","v":2020},{"$f":"H147+1","v":2021},{"$f":"I147+1","v":2022},{"$f":"J147+1","v":2023},{"$f":"K147+1","v":2024},{"$f":"L147+1","v":2025},{"$f":"M147+1","v":2026},{"$f":"N147+1","v":2027},{"$f":"O147+1","v":2028},{"$f":"P147+1","v":2029},{"$f":"Q147+1","v":2030},{"$f":"R147+1","v":2031},{"$f":"S147+1","v":2032},{"$f":"T147+1","v":2033},{"$f":"U147+1","v":2034},{"$f":"V147+1","v":2035},{"$f":"W147+1","v":2036},{"$f":"X147+1","v":2037},{"$f":"Y147+1","v":2038},{"$f":"Z147+1","v":2039},{"$f":"AA147+1","v":2040},{"$f":"AB147+1","v":2041},{"$f":"AC147+1","v":2042},2043,2044,2045,{"$f":"AG147+1","v":2046},{"$f":"AH147+1","v":2047},null,null,null,null,{"$f":"D147","v":2016},{"$f":"AN147+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"BH147+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,{"$f":"BR147+1","v":2047},{"$f":"BS147+1","v":2048}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO149:AO177)","v":4810.0030973918829},{"$f":"SUM(AP149:AP177)","v":4954.303190313638},5102.9322860230477,5256.0202546037399,5256.0202546037399,5502.9349178131806,5668.0229653475762,5838.0636543080082,6013.2055639372466,6193.6017308553637,6478.322028300754,6672.6716891497763,6872.851839824265,7079.0373950189924,7291.4085168695656,null,null,null,null,null,0,0,0,0,0,{"$f":"SUM(BN149:BN220)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(BS149:BS220)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B63","v":"Goondiwindi"},null,{"$f":"D63","v":0},{"$f":"IF(E63=\"\",(($E10-$D10)/5)*((1+ICSInf)^(E$147-YEAR)),E63)","v":85.900757967887429},88.477780706924037,91.132114128131761,93.866077551975707,{"$f":"IF(I63=\"\",(($F10-$E10)/5)*((1+ICSInf)^(I$147-YEAR)),I63)","v":97.379022241199991},100.300392908436,103.30940469568908,106.40868683655974,109.60094744165653,{"$f":"IF(N63=\"\",(($G10-$F10)/5)*((1+ICSInf)^(N$147-YEAR)),N63)","v":120.95247414097096},124.58104836520009,128.31847981615607,132.16803421064074,136.13307523696,{"$f":"IF(S63=\"\",((#REF!-$G10)/5)*((1+ICSInf)^(S$147-YEAR)),S63)","v":{"$error":"#REF!"}},{"$f":"IF(T63=\"\",((#REF!-$G10)/5)*((1+ICSInf)^(T$147-YEAR)),T63)","v":{"$error":"#REF!"}},{"$f":"IF(U63=\"\",((#REF!-$G10)/5)*((1+ICSInf)^(U$147-YEAR)),U63)","v":{"$error":"#REF!"}},{"$f":"IF(V63=\"\",((#REF!-$G10)/5)*((1+ICSInf)^(V$147-YEAR)),V63)","v":{"$error":"#REF!"}},{"$f":"IF(W63=\"\",((#REF!-$G10)/5)*((1+ICSInf)^(W$147-YEAR)),W63)","v":{"$error":"#REF!"}},{"$f":"X63*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E149*$I10","v":687.20606374309943},707.82224565539229,729.05691302505409,750.92862041580565,{"$f":"H149*$I10","v":750.92862041580565},779.03217792959992,802.40314326748796,826.47523756551266,851.26949469247791,876.80757953325224,{"$f":"N149*$I10","v":967.61979312776771},996.64838692160072,1026.5478385292486,1057.3442736851259,1089.06460189568,null,null,null,null,null,{"$f":"X149*$I10","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH149*$I10","v":0},0]
[null,null,null,{"$f":"D64","v":0},22.217121206673539,22.883634842873743,23.570143888159954,24.277248204804753,25.504029634599995,26.269150523637997,27.057225039347138,27.86894179052755,28.705010044243377,29.56616034557068,30.453145155937801,31.366739510615929,32.307741695934403,33.27697394681244,{"$f":"IF(S64=\"\",((#REF!-$G11)/5)*((1+ICSInf)^(S$147-YEAR)),S64)","v":{"$error":"#REF!"}},{"$f":"IF(T64=\"\",((#REF!-$G11)/5)*((1+ICSInf)^(T$147-YEAR)),T64)","v":{"$error":"#REF!"}},{"$f":"IF(U64=\"\",((#REF!-$G11)/5)*((1+ICSInf)^(U$147-YEAR)),U64)","v":{"$error":"#REF!"}},{"$f":"IF(V64=\"\",((#REF!-$G11)/5)*((1+ICSInf)^(V$147-YEAR)),V64)","v":{"$error":"#REF!"}},{"$f":"IF(W64=\"\",((#REF!-$G11)/5)*((1+ICSInf)^(W$147-YEAR)),W64)","v":{"$error":"#REF!"}},{"$f":"X64*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,177.73696965338831,183.06907874298994,188.56115110527963,194.21798563843802,194.21798563843802,204.03223707679996,210.15320418910397,216.4578003147771,222.9515343242204,229.64008035394701,236.52928276456544,243.6251612475024,250.93391608492743,258.46193356747523,266.21579157449952,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,23.018190104963587,23.708735808112493,24.419997882355869,25.152597818826543,27.822577783199996,28.657255116696,29.51697277019688,30.402481953302782,31.314556411901869,32.253993104258925,33.221612897386692,34.218261284308284,35.244809122837538,36.302153396522662,{"$f":"IF(S65=\"\",((#REF!-$G12)/5)*((1+ICSInf)^(S$147-YEAR)),S65)","v":{"$error":"#REF!"}},{"$f":"IF(T65=\"\",((#REF!-$G12)/5)*((1+ICSInf)^(T$147-YEAR)),T65)","v":{"$error":"#REF!"}},{"$f":"IF(U65=\"\",((#REF!-$G12)/5)*((1+ICSInf)^(U$147-YEAR)),U65)","v":{"$error":"#REF!"}},{"$f":"IF(V65=\"\",((#REF!-$G12)/5)*((1+ICSInf)^(V$147-YEAR)),V65)","v":{"$error":"#REF!"}},{"$f":"IF(W65=\"\",((#REF!-$G12)/5)*((1+ICSInf)^(W$147-YEAR)),W65)","v":{"$error":"#REF!"}},{"$f":"X65*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,184.14552083970869,189.66988646489995,195.35998305884695,201.22078255061234,201.22078255061234,222.58062226559997,229.258040933568,236.13578216157504,243.21985562642226,250.51645129521495,258.0319448340714,265.77290317909353,273.74609027446627,281.9584729827003,290.4172271721813,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,22.151330807387012,22.815870731608623,23.500346853556881,24.205357259163588,25.504029634599995,26.269150523637997,27.057225039347138,27.86894179052755,28.705010044243377,32.253993104258925,33.221612897386692,34.218261284308284,35.244809122837538,36.302153396522662,{"$f":"IF(S66=\"\",((#REF!-$G13)/5)*((1+ICSInf)^(S$147-YEAR)),S66)","v":{"$error":"#REF!"}},{"$f":"IF(T66=\"\",((#REF!-$G13)/5)*((1+ICSInf)^(T$147-YEAR)),T66)","v":{"$error":"#REF!"}},{"$f":"IF(U66=\"\",((#REF!-$G13)/5)*((1+ICSInf)^(U$147-YEAR)),U66)","v":{"$error":"#REF!"}},{"$f":"IF(V66=\"\",((#REF!-$G13)/5)*((1+ICSInf)^(V$147-YEAR)),V66)","v":{"$error":"#REF!"}},{"$f":"IF(W66=\"\",((#REF!-$G13)/5)*((1+ICSInf)^(W$147-YEAR)),W66)","v":{"$error":"#REF!"}},{"$f":"X66*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,177.2106464590961,182.52696585286898,188.00277482845505,193.6428580733087,193.6428580733087,204.03223707679996,210.15320418910397,216.4578003147771,222.9515343242204,229.64008035394701,258.0319448340714,265.77290317909353,273.74609027446627,281.9584729827003,290.4172271721813,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,359.67819791471862,370.46854385216017,381.58260016772499,393.0300781727567,417.33866674799992,429.85882675043996,442.75459155295317,456.03722929954176,469.71834617852801,483.80989656388385,498.32419346080036,513.27391926462428,528.67213684256296,544.53230094783999,{"$f":"IF(S67=\"\",((#REF!-$G14)/5)*((1+ICSInf)^(S$147-YEAR)),S67)","v":{"$error":"#REF!"}},{"$f":"IF(T67=\"\",((#REF!-$G14)/5)*((1+ICSInf)^(T$147-YEAR)),T67)","v":{"$error":"#REF!"}},{"$f":"IF(U67=\"\",((#REF!-$G14)/5)*((1+ICSInf)^(U$147-YEAR)),U67)","v":{"$error":"#REF!"}},{"$f":"IF(V67=\"\",((#REF!-$G14)/5)*((1+ICSInf)^(V$147-YEAR)),V67)","v":{"$error":"#REF!"}},{"$f":"IF(W67=\"\",((#REF!-$G14)/5)*((1+ICSInf)^(W$147-YEAR)),W67)","v":{"$error":"#REF!"}},{"$f":"X67*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,2877.425583317749,2963.7483508172813,3052.6608013417999,3144.2406253820536,3144.2406253820536,3338.7093339839994,3438.8706140035197,3542.0367324236254,3648.2978343963341,3757.7467694282241,3870.4791725110708,3986.5935476864029,4106.1913541169943,4229.3770947405037,4356.2584075827199,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B69","v":"Texas"},null,0,{"$f":"IF(E69=\"\",(($E16-$D16)/5)*((1+ICSInf)^(E$147-YEAR)),E69)","v":13.544241662461612},13.950568912335459,14.369085979705524,14.800158559096689,{"$f":"IF(I69=\"\",(($F16-$E16)/5)*((1+ICSInf)^(I$147-YEAR)),I69)","v":13.911288891599998},14.328627558348,14.75848638509844,15.201240976651391,15.657278205950934,{"$f":"IF(N69=\"\",(($G16-$F16)/5)*((1+ICSInf)^(N$147-YEAR)),N69)","v":16.126996552129462},16.610806448693346,17.109130642154142,17.622404561418769,18.151076698261331,{"$f":"IF(S69=\"\",((#REF!-$G16)/5)*((1+ICSInf)^(S$147-YEAR)),S69)","v":{"$error":"#REF!"}},{"$f":"IF(T69=\"\",((#REF!-$G16)/5)*((1+ICSInf)^(T$147-YEAR)),T69)","v":{"$error":"#REF!"}},{"$f":"IF(U69=\"\",((#REF!-$G16)/5)*((1+ICSInf)^(U$147-YEAR)),U69)","v":{"$error":"#REF!"}},{"$f":"IF(V69=\"\",((#REF!-$G16)/5)*((1+ICSInf)^(V$147-YEAR)),V69)","v":{"$error":"#REF!"}},{"$f":"IF(W69=\"\",((#REF!-$G16)/5)*((1+ICSInf)^(W$147-YEAR)),W69)","v":{"$error":"#REF!"}},{"$f":"X69*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E155*$I16","v":65.012359979815741},66.962730779210204,68.971612702586512,71.040761083664108,{"$f":"H155*$I16","v":71.040761083664108},66.774186679679985,68.777412280070394,70.840734648472505,72.965956687926678,75.154935388564482,{"$f":"N155*$I16","v":77.409583450221419},79.731870953728063,82.123827082339872,84.587541894810087,87.125168151654393,null,null,null,null,null,{"$f":"X155*$I16","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH155*$I16","v":0},0]
[null,null,null,0,2.5204284096849516,2.5960412619755,2.6739224998347653,2.754140174829808,2.3185481485999997,2.3881045930579998,2.45974773084974,2.5335401627752319,2.6095463676584889,2.6878327586882436,2.768467741448891,2.8515217736923573,2.9370674269031278,3.025179449710222,{"$f":"IF(S70=\"\",((#REF!-$G17)/5)*((1+ICSInf)^(S$147-YEAR)),S70)","v":{"$error":"#REF!"}},{"$f":"IF(T70=\"\",((#REF!-$G17)/5)*((1+ICSInf)^(T$147-YEAR)),T70)","v":{"$error":"#REF!"}},{"$f":"IF(U70=\"\",((#REF!-$G17)/5)*((1+ICSInf)^(U$147-YEAR)),U70)","v":{"$error":"#REF!"}},{"$f":"IF(V70=\"\",((#REF!-$G17)/5)*((1+ICSInf)^(V$147-YEAR)),V70)","v":{"$error":"#REF!"}},{"$f":"IF(W70=\"\",((#REF!-$G17)/5)*((1+ICSInf)^(W$147-YEAR)),W70)","v":{"$error":"#REF!"}},{"$f":"X70*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,12.098056366487768,12.460998057482399,12.834827999206873,13.219872839183077,13.219872839183077,11.129031113279998,11.4629020466784,11.806789108078751,12.160992781321113,12.525822564760746,12.901597241703568,13.288645158954676,13.687304513723314,14.097923649135014,14.520861358609064,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,1.5728869820361695,1.6200735914972544,1.6686757992421721,1.7187360732194372,4.6370962971999994,4.7762091861159996,4.9194954616994799,5.0670803255504637,5.2190927353169778,5.3756655173764871,5.5369354828977819,5.7030435473847145,5.8741348538062557,6.050358899420444,{"$f":"IF(S71=\"\",((#REF!-$G18)/5)*((1+ICSInf)^(S$147-YEAR)),S71)","v":{"$error":"#REF!"}},{"$f":"IF(T71=\"\",((#REF!-$G18)/5)*((1+ICSInf)^(T$147-YEAR)),T71)","v":{"$error":"#REF!"}},{"$f":"IF(U71=\"\",((#REF!-$G18)/5)*((1+ICSInf)^(U$147-YEAR)),U71)","v":{"$error":"#REF!"}},{"$f":"IF(V71=\"\",((#REF!-$G18)/5)*((1+ICSInf)^(V$147-YEAR)),V71)","v":{"$error":"#REF!"}},{"$f":"IF(W71=\"\",((#REF!-$G18)/5)*((1+ICSInf)^(W$147-YEAR)),W71)","v":{"$error":"#REF!"}},{"$f":"X71*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,7.5498575137736132,7.7763532391868209,8.0096438363624252,8.2499331514532983,8.2499331514532983,22.258062226559996,22.925804093356799,23.613578216157503,24.321985562642226,25.051645129521493,25.803194483407136,26.577290317909352,27.374609027446628,28.195847298270028,29.041722717218128,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,2.2343390360340338,2.3013692071150547,2.3704102833285066,2.4415225918283618,2.3185481485999997,2.3881045930579998,2.45974773084974,2.5335401627752319,2.6095463676584889,2.6878327586882436,2.768467741448891,2.8515217736923573,2.9370674269031278,3.025179449710222,{"$f":"IF(S72=\"\",((#REF!-$G19)/5)*((1+ICSInf)^(S$147-YEAR)),S72)","v":{"$error":"#REF!"}},{"$f":"IF(T72=\"\",((#REF!-$G19)/5)*((1+ICSInf)^(T$147-YEAR)),T72)","v":{"$error":"#REF!"}},{"$f":"IF(U72=\"\",((#REF!-$G19)/5)*((1+ICSInf)^(U$147-YEAR)),U72)","v":{"$error":"#REF!"}},{"$f":"IF(V72=\"\",((#REF!-$G19)/5)*((1+ICSInf)^(V$147-YEAR)),V72)","v":{"$error":"#REF!"}},{"$f":"IF(W72=\"\",((#REF!-$G19)/5)*((1+ICSInf)^(W$147-YEAR)),W72)","v":{"$error":"#REF!"}},{"$f":"X72*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,10.724827372963363,11.046572194152262,11.377969359976831,11.719308440776137,11.719308440776137,11.129031113279998,11.4629020466784,11.806789108078751,12.160992781321113,12.525822564760746,12.901597241703568,13.288645158954676,13.687304513723314,14.097923649135014,14.520861358609064,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,37.979606368649328,39.11899455970881,40.292564396500076,41.501341328395071,46.370962971999994,47.762091861159995,49.194954616994799,50.670803255504637,52.190927353169776,53.756655173764869,55.369354828977819,57.030435473847149,58.741348538062553,60.503588994204442,{"$f":"IF(S73=\"\",((#REF!-$G20)/5)*((1+ICSInf)^(S$147-YEAR)),S73)","v":{"$error":"#REF!"}},{"$f":"IF(T73=\"\",((#REF!-$G20)/5)*((1+ICSInf)^(T$147-YEAR)),T73)","v":{"$error":"#REF!"}},{"$f":"IF(U73=\"\",((#REF!-$G20)/5)*((1+ICSInf)^(U$147-YEAR)),U73)","v":{"$error":"#REF!"}},{"$f":"IF(V73=\"\",((#REF!-$G20)/5)*((1+ICSInf)^(V$147-YEAR)),V73)","v":{"$error":"#REF!"}},{"$f":"IF(W73=\"\",((#REF!-$G20)/5)*((1+ICSInf)^(W$147-YEAR)),W73)","v":{"$error":"#REF!"}},{"$f":"X73*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,182.30211056951677,187.77117388660227,193.40430910320035,199.20643837629635,199.20643837629635,222.58062226559997,229.25804093356797,236.13578216157504,243.21985562642226,250.51645129521492,258.03194483407134,265.77290317909353,273.74609027446633,281.95847298270024,290.4172271721813,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B75","v":"Inglewood"},null,0,{"$f":"IF(E75=\"\",(($E22-$D22)/5)*((1+ICSInf)^(E$147-YEAR)),E75)","v":13.02900333617737},13.419873436262691,13.822469639350572,14.237143728531088,{"$f":"IF(I75=\"\",(($F22-$E22)/5)*((1+ICSInf)^(I$147-YEAR)),I75)","v":13.911288891599998},14.328627558348,14.75848638509844,15.201240976651391,15.657278205950934,{"$f":"IF(N75=\"\",(($G22-$F22)/5)*((1+ICSInf)^(N$147-YEAR)),N75)","v":16.126996552129462},16.610806448693346,17.109130642154142,17.622404561418769,18.151076698261331,{"$f":"IF(S75=\"\",((#REF!-$G22)/5)*((1+ICSInf)^(S$147-YEAR)),S75)","v":{"$error":"#REF!"}},{"$f":"IF(T75=\"\",((#REF!-$G22)/5)*((1+ICSInf)^(T$147-YEAR)),T75)","v":{"$error":"#REF!"}},{"$f":"IF(U75=\"\",((#REF!-$G22)/5)*((1+ICSInf)^(U$147-YEAR)),U75)","v":{"$error":"#REF!"}},{"$f":"IF(V75=\"\",((#REF!-$G22)/5)*((1+ICSInf)^(V$147-YEAR)),V75)","v":{"$error":"#REF!"}},{"$f":"IF(W75=\"\",((#REF!-$G22)/5)*((1+ICSInf)^(W$147-YEAR)),W75)","v":{"$error":"#REF!"}},{"$f":"X75*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E161*$I22","v":62.53921601365137},64.41539249406091,66.347854268882742,68.33828989694922,{"$f":"H161*$I22","v":68.33828989694922},66.774186679679985,68.777412280070394,70.840734648472505,72.965956687926678,75.154935388564482,{"$f":"N161*$I22","v":77.409583450221419},79.731870953728063,82.123827082339872,84.587541894810087,87.125168151654393,null,null,null,null,null,{"$f":"X161*$I22","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH161*$I22","v":0},0]
[null,null,null,0,2.0074889552427324,2.0677136239000142,2.1297450326170151,2.1936373835955254,2.3185481485999997,2.3881045930579998,2.45974773084974,2.5335401627752319,2.6095463676584889,2.6878327586882436,2.768467741448891,2.8515217736923573,2.9370674269031278,3.025179449710222,{"$f":"IF(S76=\"\",((#REF!-$G23)/5)*((1+ICSInf)^(S$147-YEAR)),S76)","v":{"$error":"#REF!"}},{"$f":"IF(T76=\"\",((#REF!-$G23)/5)*((1+ICSInf)^(T$147-YEAR)),T76)","v":{"$error":"#REF!"}},{"$f":"IF(U76=\"\",((#REF!-$G23)/5)*((1+ICSInf)^(U$147-YEAR)),U76)","v":{"$error":"#REF!"}},{"$f":"IF(V76=\"\",((#REF!-$G23)/5)*((1+ICSInf)^(V$147-YEAR)),V76)","v":{"$error":"#REF!"}},{"$f":"IF(W76=\"\",((#REF!-$G23)/5)*((1+ICSInf)^(W$147-YEAR)),W76)","v":{"$error":"#REF!"}},{"$f":"X76*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,9.6359469851651145,9.925025394720068,10.222776156561672,10.529459441258522,10.529459441258522,11.129031113279998,11.4629020466784,11.806789108078751,12.160992781321113,12.525822564760746,12.901597241703568,13.288645158954676,13.687304513723314,14.097923649135014,14.520861358609064,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,4.8609617675064856,5.006790620531679,5.1569943391476301,5.3117041693220584,4.6370962971999994,4.7762091861159996,4.9194954616994799,5.0670803255504637,5.2190927353169778,5.3756655173764871,5.5369354828977819,5.7030435473847145,5.8741348538062557,6.050358899420444,{"$f":"IF(S77=\"\",((#REF!-$G24)/5)*((1+ICSInf)^(S$147-YEAR)),S77)","v":{"$error":"#REF!"}},{"$f":"IF(T77=\"\",((#REF!-$G24)/5)*((1+ICSInf)^(T$147-YEAR)),T77)","v":{"$error":"#REF!"}},{"$f":"IF(U77=\"\",((#REF!-$G24)/5)*((1+ICSInf)^(U$147-YEAR)),U77)","v":{"$error":"#REF!"}},{"$f":"IF(V77=\"\",((#REF!-$G24)/5)*((1+ICSInf)^(V$147-YEAR)),V77)","v":{"$error":"#REF!"}},{"$f":"IF(W77=\"\",((#REF!-$G24)/5)*((1+ICSInf)^(W$147-YEAR)),W77)","v":{"$error":"#REF!"}},{"$f":"X77*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,23.332616484031131,24.032594978552059,24.753572827908624,25.496180012745878,25.496180012745878,22.258062226559996,22.925804093356799,23.613578216157503,24.321985562642226,25.051645129521493,25.803194483407136,26.577290317909352,27.374609027446628,28.195847298270028,29.041722717218128,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,3.4138571011796324,3.5162728142150215,3.6217609986414723,3.730413828600716,2.3185481485999997,2.3881045930579998,2.45974773084974,2.5335401627752319,2.6095463676584889,5.3756655173764871,5.5369354828977819,5.7030435473847145,5.8741348538062557,6.050358899420444,{"$f":"IF(S78=\"\",((#REF!-$G25)/5)*((1+ICSInf)^(S$147-YEAR)),S78)","v":{"$error":"#REF!"}},{"$f":"IF(T78=\"\",((#REF!-$G25)/5)*((1+ICSInf)^(T$147-YEAR)),T78)","v":{"$error":"#REF!"}},{"$f":"IF(U78=\"\",((#REF!-$G25)/5)*((1+ICSInf)^(U$147-YEAR)),U78)","v":{"$error":"#REF!"}},{"$f":"IF(V78=\"\",((#REF!-$G25)/5)*((1+ICSInf)^(V$147-YEAR)),V78)","v":{"$error":"#REF!"}},{"$f":"IF(W78=\"\",((#REF!-$G25)/5)*((1+ICSInf)^(W$147-YEAR)),W78)","v":{"$error":"#REF!"}},{"$f":"X78*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,16.386514085662235,16.878109508232104,17.384452793479067,17.905986377283437,17.905986377283437,11.129031113279998,11.4629020466784,11.806789108078751,12.160992781321113,12.525822564760746,25.803194483407136,26.577290317909352,27.374609027446628,28.195847298270028,29.041722717218128,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,40.878457505465143,42.104811230629089,43.367955567547966,44.668994234574399,46.370962971999994,47.762091861159995,49.194954616994799,50.670803255504637,52.190927353169776,53.756655173764869,55.369354828977819,57.030435473847149,58.741348538062553,60.503588994204442,{"$f":"IF(S79=\"\",((#REF!-$G26)/5)*((1+ICSInf)^(S$147-YEAR)),S79)","v":{"$error":"#REF!"}},{"$f":"IF(T79=\"\",((#REF!-$G26)/5)*((1+ICSInf)^(T$147-YEAR)),T79)","v":{"$error":"#REF!"}},{"$f":"IF(U79=\"\",((#REF!-$G26)/5)*((1+ICSInf)^(U$147-YEAR)),U79)","v":{"$error":"#REF!"}},{"$f":"IF(V79=\"\",((#REF!-$G26)/5)*((1+ICSInf)^(V$147-YEAR)),V79)","v":{"$error":"#REF!"}},{"$f":"IF(W79=\"\",((#REF!-$G26)/5)*((1+ICSInf)^(W$147-YEAR)),W79)","v":{"$error":"#REF!"}},{"$f":"X79*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,196.21659602623268,202.10309390701963,208.16618672423024,214.4111723259571,214.4111723259571,222.58062226559997,229.25804093356797,236.13578216157504,243.21985562642226,250.51645129521492,258.03194483407134,265.77290317909353,273.74609027446633,281.95847298270024,290.4172271721813,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B81","v":"Yelarbon"},null,0,{"$f":"IF(E81=\"\",(($E28-$D28)/5)*((1+ICSInf)^(E$147-YEAR)),E81)","v":4.1868621839260571},4.3124680494438392,4.4418420909271541,4.5750973536549688,{"$f":"IF(I81=\"\",(($F28-$E28)/5)*((1+ICSInf)^(I$147-YEAR)),I81)","v":6.9556444457999991},7.1643137791739999,7.3792431925492199,7.6006204883256956,7.8286391029754672,{"$f":"IF(N81=\"\",(($G28-$F28)/5)*((1+ICSInf)^(N$147-YEAR)),N81)","v":8.0634982760647311},8.3054032243466729,8.5545653210770709,8.8112022807093844,9.0755383491306656,{"$f":"IF(S81=\"\",((#REF!-$G28)/5)*((1+ICSInf)^(S$147-YEAR)),S81)","v":{"$error":"#REF!"}},{"$f":"IF(T81=\"\",((#REF!-$G28)/5)*((1+ICSInf)^(T$147-YEAR)),T81)","v":{"$error":"#REF!"}},{"$f":"IF(U81=\"\",((#REF!-$G28)/5)*((1+ICSInf)^(U$147-YEAR)),U81)","v":{"$error":"#REF!"}},{"$f":"IF(V81=\"\",((#REF!-$G28)/5)*((1+ICSInf)^(V$147-YEAR)),V81)","v":{"$error":"#REF!"}},{"$f":"IF(W81=\"\",((#REF!-$G28)/5)*((1+ICSInf)^(W$147-YEAR)),W81)","v":{"$error":"#REF!"}},{"$f":"X81*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E167*$I28","v":12.058163089707044},12.419907982398257,12.792505221870202,13.176280378526309,{"$f":"H167*$I28","v":13.176280378526309},20.032256003903996,20.633223684021118,21.252220394541752,21.889787006378004,22.546480616569344,{"$f":"N167*$I28","v":23.222875035066426},23.919561286118416,24.637148124701962,25.376262568443025,26.137550445496316,null,null,null,null,null,{"$f":"X167*$I28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH167*$I28","v":0},0]
[null,null,null,0,1.8187193267332837,1.873280906535282,1.9294793337313405,1.9873637137432807,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S82=\"\",((#REF!-$G29)/5)*((1+ICSInf)^(S$147-YEAR)),S82)","v":{"$error":"#REF!"}},{"$f":"IF(T82=\"\",((#REF!-$G29)/5)*((1+ICSInf)^(T$147-YEAR)),T82)","v":{"$error":"#REF!"}},{"$f":"IF(U82=\"\",((#REF!-$G29)/5)*((1+ICSInf)^(U$147-YEAR)),U82)","v":{"$error":"#REF!"}},{"$f":"IF(V82=\"\",((#REF!-$G29)/5)*((1+ICSInf)^(V$147-YEAR)),V82)","v":{"$error":"#REF!"}},{"$f":"IF(W82=\"\",((#REF!-$G29)/5)*((1+ICSInf)^(W$147-YEAR)),W82)","v":{"$error":"#REF!"}},{"$f":"X82*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,5.2379116609918572,5.3950490108216123,5.5569004811462603,5.723607495580648,5.723607495580648,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0.74174767212139958,0.76400010228504145,0.7869201053535928,0.81052770851420053,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S83=\"\",((#REF!-$G30)/5)*((1+ICSInf)^(S$147-YEAR)),S83)","v":{"$error":"#REF!"}},{"$f":"IF(T83=\"\",((#REF!-$G30)/5)*((1+ICSInf)^(T$147-YEAR)),T83)","v":{"$error":"#REF!"}},{"$f":"IF(U83=\"\",((#REF!-$G30)/5)*((1+ICSInf)^(U$147-YEAR)),U83)","v":{"$error":"#REF!"}},{"$f":"IF(V83=\"\",((#REF!-$G30)/5)*((1+ICSInf)^(V$147-YEAR)),V83)","v":{"$error":"#REF!"}},{"$f":"IF(W83=\"\",((#REF!-$G30)/5)*((1+ICSInf)^(W$147-YEAR)),W83)","v":{"$error":"#REF!"}},{"$f":"X83*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,2.1362332957096308,2.2003202945809193,2.2663299034183471,2.3343198005208974,2.3343198005208974,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0.26423088498380937,0.27215781153332363,0.28032254587932331,0.288732222255703,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S84=\"\",((#REF!-$G31)/5)*((1+ICSInf)^(S$147-YEAR)),S84)","v":{"$error":"#REF!"}},{"$f":"IF(T84=\"\",((#REF!-$G31)/5)*((1+ICSInf)^(T$147-YEAR)),T84)","v":{"$error":"#REF!"}},{"$f":"IF(U84=\"\",((#REF!-$G31)/5)*((1+ICSInf)^(U$147-YEAR)),U84)","v":{"$error":"#REF!"}},{"$f":"IF(V84=\"\",((#REF!-$G31)/5)*((1+ICSInf)^(V$147-YEAR)),V84)","v":{"$error":"#REF!"}},{"$f":"IF(W84=\"\",((#REF!-$G31)/5)*((1+ICSInf)^(W$147-YEAR)),W84)","v":{"$error":"#REF!"}},{"$f":"X84*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0.76098494875337097,0.78381449721597207,0.80732893213245116,0.83154880009642462,0.83154880009642462,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,21.569330115115367,22.216410018568826,22.882902319125893,23.569389388699669,23.185481485999997,23.881045930579997,24.5974773084974,25.335401627752319,26.095463676584888,26.878327586882435,27.68467741448891,28.515217736923574,29.370674269031277,30.251794497102221,{"$f":"IF(S85=\"\",((#REF!-$G32)/5)*((1+ICSInf)^(S$147-YEAR)),S85)","v":{"$error":"#REF!"}},{"$f":"IF(T85=\"\",((#REF!-$G32)/5)*((1+ICSInf)^(T$147-YEAR)),T85)","v":{"$error":"#REF!"}},{"$f":"IF(U85=\"\",((#REF!-$G32)/5)*((1+ICSInf)^(U$147-YEAR)),U85)","v":{"$error":"#REF!"}},{"$f":"IF(V85=\"\",((#REF!-$G32)/5)*((1+ICSInf)^(V$147-YEAR)),V85)","v":{"$error":"#REF!"}},{"$f":"IF(W85=\"\",((#REF!-$G32)/5)*((1+ICSInf)^(W$147-YEAR)),W85)","v":{"$error":"#REF!"}},{"$f":"X85*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,62.119670731532253,63.983260853478214,65.902758679082567,67.879841439455049,67.879841439455049,66.774186679679985,68.777412280070394,70.840734648472505,72.965956687926678,75.154935388564482,77.409583450221405,79.731870953728063,82.123827082339886,84.587541894810073,87.125168151654393,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B87","v":"Talwood"},null,0,{"$f":"IF(E87=\"\",(($E34-$D34)/5)*((1+ICSInf)^(E$147-YEAR)),E87)","v":4.0107497356020669},4.1310722276701286,4.2550043945002329,4.382654526335239,{"$f":"IF(I87=\"\",(($F34-$E34)/5)*((1+ICSInf)^(I$147-YEAR)),I87)","v":0},0,0,0,0,{"$f":"IF(N87=\"\",(($G34-$F34)/5)*((1+ICSInf)^(N$147-YEAR)),N87)","v":0},0,0,0,0,{"$f":"IF(S87=\"\",((#REF!-$G34)/5)*((1+ICSInf)^(S$147-YEAR)),S87)","v":{"$error":"#REF!"}},{"$f":"IF(T87=\"\",((#REF!-$G34)/5)*((1+ICSInf)^(T$147-YEAR)),T87)","v":{"$error":"#REF!"}},{"$f":"IF(U87=\"\",((#REF!-$G34)/5)*((1+ICSInf)^(U$147-YEAR)),U87)","v":{"$error":"#REF!"}},{"$f":"IF(V87=\"\",((#REF!-$G34)/5)*((1+ICSInf)^(V$147-YEAR)),V87)","v":{"$error":"#REF!"}},{"$f":"IF(W87=\"\",((#REF!-$G34)/5)*((1+ICSInf)^(W$147-YEAR)),W87)","v":{"$error":"#REF!"}},{"$f":"X87*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E173*$I34","v":11.550959238533952},11.897488015689969,12.254412656160671,12.622045035845488,{"$f":"H173*$I34","v":12.622045035845488},0,0,0,0,0,{"$f":"N173*$I34","v":0},0,0,0,0,null,null,null,null,null,{"$f":"X173*$I34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH173*$I34","v":0},0]
[null,null,null,0,0.36958021473483471,0.38066762117687974,0.39208764981218613,0.40385027930655171,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S88=\"\",((#REF!-$G35)/5)*((1+ICSInf)^(S$147-YEAR)),S88)","v":{"$error":"#REF!"}},{"$f":"IF(T88=\"\",((#REF!-$G35)/5)*((1+ICSInf)^(T$147-YEAR)),T88)","v":{"$error":"#REF!"}},{"$f":"IF(U88=\"\",((#REF!-$G35)/5)*((1+ICSInf)^(U$147-YEAR)),U88)","v":{"$error":"#REF!"}},{"$f":"IF(V88=\"\",((#REF!-$G35)/5)*((1+ICSInf)^(V$147-YEAR)),V88)","v":{"$error":"#REF!"}},{"$f":"IF(W88=\"\",((#REF!-$G35)/5)*((1+ICSInf)^(W$147-YEAR)),W88)","v":{"$error":"#REF!"}},{"$f":"X88*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,1.0643910184363239,1.0963227489894136,1.1292124314590961,1.1630888044028689,1.1630888044028689,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,1.4621849187629068,1.5060504663257941,1.5512319803155679,1.5977689397250348,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S89=\"\",((#REF!-$G36)/5)*((1+ICSInf)^(S$147-YEAR)),S89)","v":{"$error":"#REF!"}},{"$f":"IF(T89=\"\",((#REF!-$G36)/5)*((1+ICSInf)^(T$147-YEAR)),T89)","v":{"$error":"#REF!"}},{"$f":"IF(U89=\"\",((#REF!-$G36)/5)*((1+ICSInf)^(U$147-YEAR)),U89)","v":{"$error":"#REF!"}},{"$f":"IF(V89=\"\",((#REF!-$G36)/5)*((1+ICSInf)^(V$147-YEAR)),V89)","v":{"$error":"#REF!"}},{"$f":"IF(W89=\"\",((#REF!-$G36)/5)*((1+ICSInf)^(W$147-YEAR)),W89)","v":{"$error":"#REF!"}},{"$f":"X89*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,4.2110925660371716,4.3374253430182872,4.4675481033088351,4.6015745464080995,4.6015745464080995,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,1.3149258598723415,1.3543736356685117,1.3950048447385672,1.4368549900807239,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S90=\"\",((#REF!-$G37)/5)*((1+ICSInf)^(S$147-YEAR)),S90)","v":{"$error":"#REF!"}},{"$f":"IF(T90=\"\",((#REF!-$G37)/5)*((1+ICSInf)^(T$147-YEAR)),T90)","v":{"$error":"#REF!"}},{"$f":"IF(U90=\"\",((#REF!-$G37)/5)*((1+ICSInf)^(U$147-YEAR)),U90)","v":{"$error":"#REF!"}},{"$f":"IF(V90=\"\",((#REF!-$G37)/5)*((1+ICSInf)^(V$147-YEAR)),V90)","v":{"$error":"#REF!"}},{"$f":"IF(W90=\"\",((#REF!-$G37)/5)*((1+ICSInf)^(W$147-YEAR)),W90)","v":{"$error":"#REF!"}},{"$f":"X90*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,3.7869864764323431,3.9005960707253133,4.0176139528470731,4.138142371432485,4.138142371432485,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,6.0950760261831665,6.2779283069686604,6.4662661561777206,6.660254140863052,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S91=\"\",((#REF!-$G38)/5)*((1+ICSInf)^(S$147-YEAR)),S91)","v":{"$error":"#REF!"}},{"$f":"IF(T91=\"\",((#REF!-$G38)/5)*((1+ICSInf)^(T$147-YEAR)),T91)","v":{"$error":"#REF!"}},{"$f":"IF(U91=\"\",((#REF!-$G38)/5)*((1+ICSInf)^(U$147-YEAR)),U91)","v":{"$error":"#REF!"}},{"$f":"IF(V91=\"\",((#REF!-$G38)/5)*((1+ICSInf)^(V$147-YEAR)),V91)","v":{"$error":"#REF!"}},{"$f":"IF(W91=\"\",((#REF!-$G38)/5)*((1+ICSInf)^(W$147-YEAR)),W91)","v":{"$error":"#REF!"}},{"$f":"X91*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,17.553818955407518,18.08043352406974,18.622846529791836,19.18153192568559,19.18153192568559,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B93","v":0},null,0,{"$f":"IF(E93=\"\",(($E40-$D40)/5)*((1+ICSInf)^(E$147-YEAR)),E93)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(I93=\"\",(($F40-$E40)/5)*((1+ICSInf)^(I$147-YEAR)),I93)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(N93=\"\",(($G40-$F40)/5)*((1+ICSInf)^(N$147-YEAR)),N93)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(S93=\"\",((#REF!-$G40)/5)*((1+ICSInf)^(S$147-YEAR)),S93)","v":{"$error":"#REF!"}},{"$f":"IF(T93=\"\",((#REF!-$G40)/5)*((1+ICSInf)^(T$147-YEAR)),T93)","v":{"$error":"#REF!"}},{"$f":"IF(U93=\"\",((#REF!-$G40)/5)*((1+ICSInf)^(U$147-YEAR)),U93)","v":{"$error":"#REF!"}},{"$f":"IF(V93=\"\",((#REF!-$G40)/5)*((1+ICSInf)^(V$147-YEAR)),V93)","v":{"$error":"#REF!"}},{"$f":"IF(W93=\"\",((#REF!-$G40)/5)*((1+ICSInf)^(W$147-YEAR)),W93)","v":{"$error":"#REF!"}},{"$f":"X93*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E179*$I40","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"#REF!*$I40","v":{"$error":"#REF!"}},{"$f":"H179*$I40","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"N179*$I40","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"X179*$I40","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH179*$I40","v":0},0]
[null,null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(S94=\"\",((#REF!-$G41)/5)*((1+ICSInf)^(S$147-YEAR)),S94)","v":{"$error":"#REF!"}},{"$f":"IF(T94=\"\",((#REF!-$G41)/5)*((1+ICSInf)^(T$147-YEAR)),T94)","v":{"$error":"#REF!"}},{"$f":"IF(U94=\"\",((#REF!-$G41)/5)*((1+ICSInf)^(U$147-YEAR)),U94)","v":{"$error":"#REF!"}},{"$f":"IF(V94=\"\",((#REF!-$G41)/5)*((1+ICSInf)^(V$147-YEAR)),V94)","v":{"$error":"#REF!"}},{"$f":"IF(W94=\"\",((#REF!-$G41)/5)*((1+ICSInf)^(W$147-YEAR)),W94)","v":{"$error":"#REF!"}},{"$f":"X94*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"#REF!*$I41","v":{"$error":"#REF!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(S95=\"\",((#REF!-$G42)/5)*((1+ICSInf)^(S$147-YEAR)),S95)","v":{"$error":"#REF!"}},{"$f":"IF(T95=\"\",((#REF!-$G42)/5)*((1+ICSInf)^(T$147-YEAR)),T95)","v":{"$error":"#REF!"}},{"$f":"IF(U95=\"\",((#REF!-$G42)/5)*((1+ICSInf)^(U$147-YEAR)),U95)","v":{"$error":"#REF!"}},{"$f":"IF(V95=\"\",((#REF!-$G42)/5)*((1+ICSInf)^(V$147-YEAR)),V95)","v":{"$error":"#REF!"}},{"$f":"IF(W95=\"\",((#REF!-$G42)/5)*((1+ICSInf)^(W$147-YEAR)),W95)","v":{"$error":"#REF!"}},{"$f":"X95*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"#REF!*$I42","v":{"$error":"#REF!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(S96=\"\",((#REF!-$G43)/5)*((1+ICSInf)^(S$147-YEAR)),S96)","v":{"$error":"#REF!"}},{"$f":"IF(T96=\"\",((#REF!-$G43)/5)*((1+ICSInf)^(T$147-YEAR)),T96)","v":{"$error":"#REF!"}},{"$f":"IF(U96=\"\",((#REF!-$G43)/5)*((1+ICSInf)^(U$147-YEAR)),U96)","v":{"$error":"#REF!"}},{"$f":"IF(V96=\"\",((#REF!-$G43)/5)*((1+ICSInf)^(V$147-YEAR)),V96)","v":{"$error":"#REF!"}},{"$f":"IF(W96=\"\",((#REF!-$G43)/5)*((1+ICSInf)^(W$147-YEAR)),W96)","v":{"$error":"#REF!"}},{"$f":"X96*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"#REF!*$I43","v":{"$error":"#REF!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(S97=\"\",((#REF!-$G44)/5)*((1+ICSInf)^(S$147-YEAR)),S97)","v":{"$error":"#REF!"}},{"$f":"IF(T97=\"\",((#REF!-$G44)/5)*((1+ICSInf)^(T$147-YEAR)),T97)","v":{"$error":"#REF!"}},{"$f":"IF(U97=\"\",((#REF!-$G44)/5)*((1+ICSInf)^(U$147-YEAR)),U97)","v":{"$error":"#REF!"}},{"$f":"IF(V97=\"\",((#REF!-$G44)/5)*((1+ICSInf)^(V$147-YEAR)),V97)","v":{"$error":"#REF!"}},{"$f":"IF(W97=\"\",((#REF!-$G44)/5)*((1+ICSInf)^(W$147-YEAR)),W97)","v":{"$error":"#REF!"}},{"$f":"X97*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"#REF!*$I44","v":{"$error":"#REF!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B99","v":{"$error":"#REF!"}},null,0,{"$f":"IF(E99=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E99)","v":{"$error":"#REF!"}},{"$f":"IF(F99=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F99)","v":{"$error":"#REF!"}},{"$f":"IF(G99=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G99)","v":{"$error":"#REF!"}},{"$f":"IF(H99=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H99)","v":{"$error":"#REF!"}},{"$f":"IF(I99=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I99)","v":{"$error":"#REF!"}},{"$f":"IF(J99=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J99)","v":{"$error":"#REF!"}},{"$f":"IF(K99=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K99)","v":{"$error":"#REF!"}},{"$f":"IF(L99=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L99)","v":{"$error":"#REF!"}},{"$f":"IF(M99=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M99)","v":{"$error":"#REF!"}},{"$f":"IF(N99=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N99)","v":{"$error":"#REF!"}},{"$f":"IF(O99=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O99)","v":{"$error":"#REF!"}},{"$f":"IF(P99=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P99)","v":{"$error":"#REF!"}},{"$f":"IF(Q99=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q99)","v":{"$error":"#REF!"}},{"$f":"IF(R99=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R99)","v":{"$error":"#REF!"}},{"$f":"IF(S99=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S99)","v":{"$error":"#REF!"}},{"$f":"IF(T99=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T99)","v":{"$error":"#REF!"}},{"$f":"IF(U99=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U99)","v":{"$error":"#REF!"}},{"$f":"IF(V99=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V99)","v":{"$error":"#REF!"}},{"$f":"IF(W99=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W99)","v":{"$error":"#REF!"}},{"$f":"X99*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E185*#REF!","v":{"$error":"#REF!"}},{"$f":"F185*#REF!","v":{"$error":"#REF!"}},{"$f":"G185*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H185*#REF!","v":{"$error":"#REF!"}},{"$f":"I185*#REF!","v":{"$error":"#REF!"}},{"$f":"J185*#REF!","v":{"$error":"#REF!"}},{"$f":"K185*#REF!","v":{"$error":"#REF!"}},{"$f":"L185*#REF!","v":{"$error":"#REF!"}},{"$f":"M185*#REF!","v":{"$error":"#REF!"}},{"$f":"N185*#REF!","v":{"$error":"#REF!"}},{"$f":"O185*#REF!","v":{"$error":"#REF!"}},{"$f":"P185*#REF!","v":{"$error":"#REF!"}},{"$f":"Q185*#REF!","v":{"$error":"#REF!"}},{"$f":"R185*#REF!","v":{"$error":"#REF!"}},{"$f":"S185*#REF!","v":{"$error":"#REF!"}},{"$f":"T185*#REF!","v":{"$error":"#REF!"}},{"$f":"U185*#REF!","v":{"$error":"#REF!"}},{"$f":"V185*#REF!","v":{"$error":"#REF!"}},{"$f":"W185*#REF!","v":{"$error":"#REF!"}},{"$f":"X185*#REF!","v":{"$error":"#REF!"}},{"$f":"Y185*#REF!","v":{"$error":"#REF!"}},{"$f":"Z185*#REF!","v":{"$error":"#REF!"}},{"$f":"AA185*#REF!","v":{"$error":"#REF!"}},{"$f":"AB185*#REF!","v":{"$error":"#REF!"}},{"$f":"AC185*#REF!","v":{"$error":"#REF!"}},{"$f":"AD185*#REF!","v":{"$error":"#REF!"}},{"$f":"AE185*#REF!","v":{"$error":"#REF!"}},{"$f":"AF185*#REF!","v":{"$error":"#REF!"}},{"$f":"AG185*#REF!","v":{"$error":"#REF!"}},{"$f":"AH185*#REF!","v":{"$error":"#REF!"}},{"$f":"AI185*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E100=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E100)","v":{"$error":"#REF!"}},{"$f":"IF(F100=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F100)","v":{"$error":"#REF!"}},{"$f":"IF(G100=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G100)","v":{"$error":"#REF!"}},{"$f":"IF(H100=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H100)","v":{"$error":"#REF!"}},{"$f":"IF(I100=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I100)","v":{"$error":"#REF!"}},{"$f":"IF(J100=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J100)","v":{"$error":"#REF!"}},{"$f":"IF(K100=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K100)","v":{"$error":"#REF!"}},{"$f":"IF(L100=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L100)","v":{"$error":"#REF!"}},{"$f":"IF(M100=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M100)","v":{"$error":"#REF!"}},{"$f":"IF(N100=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N100)","v":{"$error":"#REF!"}},{"$f":"IF(O100=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O100)","v":{"$error":"#REF!"}},{"$f":"IF(P100=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P100)","v":{"$error":"#REF!"}},{"$f":"IF(Q100=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q100)","v":{"$error":"#REF!"}},{"$f":"IF(R100=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R100)","v":{"$error":"#REF!"}},{"$f":"IF(S100=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S100)","v":{"$error":"#REF!"}},{"$f":"IF(T100=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T100)","v":{"$error":"#REF!"}},{"$f":"IF(U100=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U100)","v":{"$error":"#REF!"}},{"$f":"IF(V100=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V100)","v":{"$error":"#REF!"}},{"$f":"IF(W100=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W100)","v":{"$error":"#REF!"}},{"$f":"X100*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E186*#REF!","v":{"$error":"#REF!"}},{"$f":"F186*#REF!","v":{"$error":"#REF!"}},{"$f":"G186*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H186*#REF!","v":{"$error":"#REF!"}},{"$f":"I186*#REF!","v":{"$error":"#REF!"}},{"$f":"J186*#REF!","v":{"$error":"#REF!"}},{"$f":"K186*#REF!","v":{"$error":"#REF!"}},{"$f":"L186*#REF!","v":{"$error":"#REF!"}},{"$f":"M186*#REF!","v":{"$error":"#REF!"}},{"$f":"N186*#REF!","v":{"$error":"#REF!"}},{"$f":"O186*#REF!","v":{"$error":"#REF!"}},{"$f":"P186*#REF!","v":{"$error":"#REF!"}},{"$f":"Q186*#REF!","v":{"$error":"#REF!"}},{"$f":"R186*#REF!","v":{"$error":"#REF!"}},{"$f":"S186*#REF!","v":{"$error":"#REF!"}},{"$f":"T186*#REF!","v":{"$error":"#REF!"}},{"$f":"U186*#REF!","v":{"$error":"#REF!"}},{"$f":"V186*#REF!","v":{"$error":"#REF!"}},{"$f":"W186*#REF!","v":{"$error":"#REF!"}},{"$f":"X186*#REF!","v":{"$error":"#REF!"}},{"$f":"Y186*#REF!","v":{"$error":"#REF!"}},{"$f":"Z186*#REF!","v":{"$error":"#REF!"}},{"$f":"AA186*#REF!","v":{"$error":"#REF!"}},{"$f":"AB186*#REF!","v":{"$error":"#REF!"}},{"$f":"AC186*#REF!","v":{"$error":"#REF!"}},{"$f":"AD186*#REF!","v":{"$error":"#REF!"}},{"$f":"AE186*#REF!","v":{"$error":"#REF!"}},{"$f":"AF186*#REF!","v":{"$error":"#REF!"}},{"$f":"AG186*#REF!","v":{"$error":"#REF!"}},{"$f":"AH186*#REF!","v":{"$error":"#REF!"}},{"$f":"AI186*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E101=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E101)","v":{"$error":"#REF!"}},{"$f":"IF(F101=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F101)","v":{"$error":"#REF!"}},{"$f":"IF(G101=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G101)","v":{"$error":"#REF!"}},{"$f":"IF(H101=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H101)","v":{"$error":"#REF!"}},{"$f":"IF(I101=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I101)","v":{"$error":"#REF!"}},{"$f":"IF(J101=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J101)","v":{"$error":"#REF!"}},{"$f":"IF(K101=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K101)","v":{"$error":"#REF!"}},{"$f":"IF(L101=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L101)","v":{"$error":"#REF!"}},{"$f":"IF(M101=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M101)","v":{"$error":"#REF!"}},{"$f":"IF(N101=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N101)","v":{"$error":"#REF!"}},{"$f":"IF(O101=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O101)","v":{"$error":"#REF!"}},{"$f":"IF(P101=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P101)","v":{"$error":"#REF!"}},{"$f":"IF(Q101=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q101)","v":{"$error":"#REF!"}},{"$f":"IF(R101=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R101)","v":{"$error":"#REF!"}},{"$f":"IF(S101=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S101)","v":{"$error":"#REF!"}},{"$f":"IF(T101=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T101)","v":{"$error":"#REF!"}},{"$f":"IF(U101=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U101)","v":{"$error":"#REF!"}},{"$f":"IF(V101=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V101)","v":{"$error":"#REF!"}},{"$f":"IF(W101=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W101)","v":{"$error":"#REF!"}},{"$f":"X101*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E187*#REF!","v":{"$error":"#REF!"}},{"$f":"F187*#REF!","v":{"$error":"#REF!"}},{"$f":"G187*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H187*#REF!","v":{"$error":"#REF!"}},{"$f":"I187*#REF!","v":{"$error":"#REF!"}},{"$f":"J187*#REF!","v":{"$error":"#REF!"}},{"$f":"K187*#REF!","v":{"$error":"#REF!"}},{"$f":"L187*#REF!","v":{"$error":"#REF!"}},{"$f":"M187*#REF!","v":{"$error":"#REF!"}},{"$f":"N187*#REF!","v":{"$error":"#REF!"}},{"$f":"O187*#REF!","v":{"$error":"#REF!"}},{"$f":"P187*#REF!","v":{"$error":"#REF!"}},{"$f":"Q187*#REF!","v":{"$error":"#REF!"}},{"$f":"R187*#REF!","v":{"$error":"#REF!"}},{"$f":"S187*#REF!","v":{"$error":"#REF!"}},{"$f":"T187*#REF!","v":{"$error":"#REF!"}},{"$f":"U187*#REF!","v":{"$error":"#REF!"}},{"$f":"V187*#REF!","v":{"$error":"#REF!"}},{"$f":"W187*#REF!","v":{"$error":"#REF!"}},{"$f":"X187*#REF!","v":{"$error":"#REF!"}},{"$f":"Y187*#REF!","v":{"$error":"#REF!"}},{"$f":"Z187*#REF!","v":{"$error":"#REF!"}},{"$f":"AA187*#REF!","v":{"$error":"#REF!"}},{"$f":"AB187*#REF!","v":{"$error":"#REF!"}},{"$f":"AC187*#REF!","v":{"$error":"#REF!"}},{"$f":"AD187*#REF!","v":{"$error":"#REF!"}},{"$f":"AE187*#REF!","v":{"$error":"#REF!"}},{"$f":"AF187*#REF!","v":{"$error":"#REF!"}},{"$f":"AG187*#REF!","v":{"$error":"#REF!"}},{"$f":"AH187*#REF!","v":{"$error":"#REF!"}},{"$f":"AI187*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E102=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E102)","v":{"$error":"#REF!"}},{"$f":"IF(F102=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F102)","v":{"$error":"#REF!"}},{"$f":"IF(G102=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G102)","v":{"$error":"#REF!"}},{"$f":"IF(H102=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H102)","v":{"$error":"#REF!"}},{"$f":"IF(I102=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I102)","v":{"$error":"#REF!"}},{"$f":"IF(J102=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J102)","v":{"$error":"#REF!"}},{"$f":"IF(K102=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K102)","v":{"$error":"#REF!"}},{"$f":"IF(L102=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L102)","v":{"$error":"#REF!"}},{"$f":"IF(M102=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M102)","v":{"$error":"#REF!"}},{"$f":"IF(N102=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N102)","v":{"$error":"#REF!"}},{"$f":"IF(O102=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O102)","v":{"$error":"#REF!"}},{"$f":"IF(P102=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P102)","v":{"$error":"#REF!"}},{"$f":"IF(Q102=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q102)","v":{"$error":"#REF!"}},{"$f":"IF(R102=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R102)","v":{"$error":"#REF!"}},{"$f":"IF(S102=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S102)","v":{"$error":"#REF!"}},{"$f":"IF(T102=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T102)","v":{"$error":"#REF!"}},{"$f":"IF(U102=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U102)","v":{"$error":"#REF!"}},{"$f":"IF(V102=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V102)","v":{"$error":"#REF!"}},{"$f":"IF(W102=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W102)","v":{"$error":"#REF!"}},{"$f":"X102*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E188*#REF!","v":{"$error":"#REF!"}},{"$f":"F188*#REF!","v":{"$error":"#REF!"}},{"$f":"G188*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H188*#REF!","v":{"$error":"#REF!"}},{"$f":"I188*#REF!","v":{"$error":"#REF!"}},{"$f":"J188*#REF!","v":{"$error":"#REF!"}},{"$f":"K188*#REF!","v":{"$error":"#REF!"}},{"$f":"L188*#REF!","v":{"$error":"#REF!"}},{"$f":"M188*#REF!","v":{"$error":"#REF!"}},{"$f":"N188*#REF!","v":{"$error":"#REF!"}},{"$f":"O188*#REF!","v":{"$error":"#REF!"}},{"$f":"P188*#REF!","v":{"$error":"#REF!"}},{"$f":"Q188*#REF!","v":{"$error":"#REF!"}},{"$f":"R188*#REF!","v":{"$error":"#REF!"}},{"$f":"S188*#REF!","v":{"$error":"#REF!"}},{"$f":"T188*#REF!","v":{"$error":"#REF!"}},{"$f":"U188*#REF!","v":{"$error":"#REF!"}},{"$f":"V188*#REF!","v":{"$error":"#REF!"}},{"$f":"W188*#REF!","v":{"$error":"#REF!"}},{"$f":"X188*#REF!","v":{"$error":"#REF!"}},{"$f":"Y188*#REF!","v":{"$error":"#REF!"}},{"$f":"Z188*#REF!","v":{"$error":"#REF!"}},{"$f":"AA188*#REF!","v":{"$error":"#REF!"}},{"$f":"AB188*#REF!","v":{"$error":"#REF!"}},{"$f":"AC188*#REF!","v":{"$error":"#REF!"}},{"$f":"AD188*#REF!","v":{"$error":"#REF!"}},{"$f":"AE188*#REF!","v":{"$error":"#REF!"}},{"$f":"AF188*#REF!","v":{"$error":"#REF!"}},{"$f":"AG188*#REF!","v":{"$error":"#REF!"}},{"$f":"AH188*#REF!","v":{"$error":"#REF!"}},{"$f":"AI188*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E103=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E103)","v":{"$error":"#REF!"}},{"$f":"IF(F103=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F103)","v":{"$error":"#REF!"}},{"$f":"IF(G103=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G103)","v":{"$error":"#REF!"}},{"$f":"IF(H103=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H103)","v":{"$error":"#REF!"}},{"$f":"IF(I103=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I103)","v":{"$error":"#REF!"}},{"$f":"IF(J103=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J103)","v":{"$error":"#REF!"}},{"$f":"IF(K103=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K103)","v":{"$error":"#REF!"}},{"$f":"IF(L103=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L103)","v":{"$error":"#REF!"}},{"$f":"IF(M103=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M103)","v":{"$error":"#REF!"}},{"$f":"IF(N103=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N103)","v":{"$error":"#REF!"}},{"$f":"IF(O103=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O103)","v":{"$error":"#REF!"}},{"$f":"IF(P103=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P103)","v":{"$error":"#REF!"}},{"$f":"IF(Q103=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q103)","v":{"$error":"#REF!"}},{"$f":"IF(R103=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R103)","v":{"$error":"#REF!"}},{"$f":"IF(S103=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S103)","v":{"$error":"#REF!"}},{"$f":"IF(T103=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T103)","v":{"$error":"#REF!"}},{"$f":"IF(U103=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U103)","v":{"$error":"#REF!"}},{"$f":"IF(V103=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V103)","v":{"$error":"#REF!"}},{"$f":"IF(W103=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W103)","v":{"$error":"#REF!"}},{"$f":"X103*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E189*#REF!","v":{"$error":"#REF!"}},{"$f":"F189*#REF!","v":{"$error":"#REF!"}},{"$f":"G189*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H189*#REF!","v":{"$error":"#REF!"}},{"$f":"I189*#REF!","v":{"$error":"#REF!"}},{"$f":"J189*#REF!","v":{"$error":"#REF!"}},{"$f":"K189*#REF!","v":{"$error":"#REF!"}},{"$f":"L189*#REF!","v":{"$error":"#REF!"}},{"$f":"M189*#REF!","v":{"$error":"#REF!"}},{"$f":"N189*#REF!","v":{"$error":"#REF!"}},{"$f":"O189*#REF!","v":{"$error":"#REF!"}},{"$f":"P189*#REF!","v":{"$error":"#REF!"}},{"$f":"Q189*#REF!","v":{"$error":"#REF!"}},{"$f":"R189*#REF!","v":{"$error":"#REF!"}},{"$f":"S189*#REF!","v":{"$error":"#REF!"}},{"$f":"T189*#REF!","v":{"$error":"#REF!"}},{"$f":"U189*#REF!","v":{"$error":"#REF!"}},{"$f":"V189*#REF!","v":{"$error":"#REF!"}},{"$f":"W189*#REF!","v":{"$error":"#REF!"}},{"$f":"X189*#REF!","v":{"$error":"#REF!"}},{"$f":"Y189*#REF!","v":{"$error":"#REF!"}},{"$f":"Z189*#REF!","v":{"$error":"#REF!"}},{"$f":"AA189*#REF!","v":{"$error":"#REF!"}},{"$f":"AB189*#REF!","v":{"$error":"#REF!"}},{"$f":"AC189*#REF!","v":{"$error":"#REF!"}},{"$f":"AD189*#REF!","v":{"$error":"#REF!"}},{"$f":"AE189*#REF!","v":{"$error":"#REF!"}},{"$f":"AF189*#REF!","v":{"$error":"#REF!"}},{"$f":"AG189*#REF!","v":{"$error":"#REF!"}},{"$f":"AH189*#REF!","v":{"$error":"#REF!"}},{"$f":"AI189*#REF!","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"B105","v":{"$error":"#REF!"}},null,0,{"$f":"IF(E105=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E105)","v":{"$error":"#REF!"}},{"$f":"IF(F105=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F105)","v":{"$error":"#REF!"}},{"$f":"IF(G105=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G105)","v":{"$error":"#REF!"}},{"$f":"IF(H105=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H105)","v":{"$error":"#REF!"}},{"$f":"IF(I105=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I105)","v":{"$error":"#REF!"}},{"$f":"IF(J105=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J105)","v":{"$error":"#REF!"}},{"$f":"IF(K105=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K105)","v":{"$error":"#REF!"}},{"$f":"IF(L105=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L105)","v":{"$error":"#REF!"}},{"$f":"IF(M105=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M105)","v":{"$error":"#REF!"}},{"$f":"IF(N105=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N105)","v":{"$error":"#REF!"}},{"$f":"IF(O105=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O105)","v":{"$error":"#REF!"}},{"$f":"IF(P105=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P105)","v":{"$error":"#REF!"}},{"$f":"IF(Q105=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q105)","v":{"$error":"#REF!"}},{"$f":"IF(R105=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R105)","v":{"$error":"#REF!"}},{"$f":"IF(S105=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S105)","v":{"$error":"#REF!"}},{"$f":"IF(T105=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T105)","v":{"$error":"#REF!"}},{"$f":"IF(U105=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U105)","v":{"$error":"#REF!"}},{"$f":"IF(V105=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V105)","v":{"$error":"#REF!"}},{"$f":"IF(W105=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W105)","v":{"$error":"#REF!"}},{"$f":"X105*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E191*#REF!","v":{"$error":"#REF!"}},{"$f":"F191*#REF!","v":{"$error":"#REF!"}},{"$f":"G191*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H191*#REF!","v":{"$error":"#REF!"}},{"$f":"I191*#REF!","v":{"$error":"#REF!"}},{"$f":"J191*#REF!","v":{"$error":"#REF!"}},{"$f":"K191*#REF!","v":{"$error":"#REF!"}},{"$f":"L191*#REF!","v":{"$error":"#REF!"}},{"$f":"M191*#REF!","v":{"$error":"#REF!"}},{"$f":"N191*#REF!","v":{"$error":"#REF!"}},{"$f":"O191*#REF!","v":{"$error":"#REF!"}},{"$f":"P191*#REF!","v":{"$error":"#REF!"}},{"$f":"Q191*#REF!","v":{"$error":"#REF!"}},{"$f":"R191*#REF!","v":{"$error":"#REF!"}},{"$f":"S191*#REF!","v":{"$error":"#REF!"}},{"$f":"T191*#REF!","v":{"$error":"#REF!"}},{"$f":"U191*#REF!","v":{"$error":"#REF!"}},{"$f":"V191*#REF!","v":{"$error":"#REF!"}},{"$f":"W191*#REF!","v":{"$error":"#REF!"}},{"$f":"X191*#REF!","v":{"$error":"#REF!"}},{"$f":"Y191*#REF!","v":{"$error":"#REF!"}},{"$f":"Z191*#REF!","v":{"$error":"#REF!"}},{"$f":"AA191*#REF!","v":{"$error":"#REF!"}},{"$f":"AB191*#REF!","v":{"$error":"#REF!"}},{"$f":"AC191*#REF!","v":{"$error":"#REF!"}},{"$f":"AD191*#REF!","v":{"$error":"#REF!"}},{"$f":"AE191*#REF!","v":{"$error":"#REF!"}},{"$f":"AF191*#REF!","v":{"$error":"#REF!"}},{"$f":"AG191*#REF!","v":{"$error":"#REF!"}},{"$f":"AH191*#REF!","v":{"$error":"#REF!"}},{"$f":"AI191*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E106=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E106)","v":{"$error":"#REF!"}},{"$f":"IF(F106=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F106)","v":{"$error":"#REF!"}},{"$f":"IF(G106=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G106)","v":{"$error":"#REF!"}},{"$f":"IF(H106=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H106)","v":{"$error":"#REF!"}},{"$f":"IF(I106=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I106)","v":{"$error":"#REF!"}},{"$f":"IF(J106=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J106)","v":{"$error":"#REF!"}},{"$f":"IF(K106=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K106)","v":{"$error":"#REF!"}},{"$f":"IF(L106=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L106)","v":{"$error":"#REF!"}},{"$f":"IF(M106=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M106)","v":{"$error":"#REF!"}},{"$f":"IF(N106=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N106)","v":{"$error":"#REF!"}},{"$f":"IF(O106=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O106)","v":{"$error":"#REF!"}},{"$f":"IF(P106=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P106)","v":{"$error":"#REF!"}},{"$f":"IF(Q106=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q106)","v":{"$error":"#REF!"}},{"$f":"IF(R106=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R106)","v":{"$error":"#REF!"}},{"$f":"IF(S106=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S106)","v":{"$error":"#REF!"}},{"$f":"IF(T106=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T106)","v":{"$error":"#REF!"}},{"$f":"IF(U106=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U106)","v":{"$error":"#REF!"}},{"$f":"IF(V106=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V106)","v":{"$error":"#REF!"}},{"$f":"IF(W106=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W106)","v":{"$error":"#REF!"}},{"$f":"X106*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E192*#REF!","v":{"$error":"#REF!"}},{"$f":"F192*#REF!","v":{"$error":"#REF!"}},{"$f":"G192*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H192*#REF!","v":{"$error":"#REF!"}},{"$f":"I192*#REF!","v":{"$error":"#REF!"}},{"$f":"J192*#REF!","v":{"$error":"#REF!"}},{"$f":"K192*#REF!","v":{"$error":"#REF!"}},{"$f":"L192*#REF!","v":{"$error":"#REF!"}},{"$f":"M192*#REF!","v":{"$error":"#REF!"}},{"$f":"N192*#REF!","v":{"$error":"#REF!"}},{"$f":"O192*#REF!","v":{"$error":"#REF!"}},{"$f":"P192*#REF!","v":{"$error":"#REF!"}},{"$f":"Q192*#REF!","v":{"$error":"#REF!"}},{"$f":"R192*#REF!","v":{"$error":"#REF!"}},{"$f":"S192*#REF!","v":{"$error":"#REF!"}},{"$f":"T192*#REF!","v":{"$error":"#REF!"}},{"$f":"U192*#REF!","v":{"$error":"#REF!"}},{"$f":"V192*#REF!","v":{"$error":"#REF!"}},{"$f":"W192*#REF!","v":{"$error":"#REF!"}},{"$f":"X192*#REF!","v":{"$error":"#REF!"}},{"$f":"Y192*#REF!","v":{"$error":"#REF!"}},{"$f":"Z192*#REF!","v":{"$error":"#REF!"}},{"$f":"AA192*#REF!","v":{"$error":"#REF!"}},{"$f":"AB192*#REF!","v":{"$error":"#REF!"}},{"$f":"AC192*#REF!","v":{"$error":"#REF!"}},{"$f":"AD192*#REF!","v":{"$error":"#REF!"}},{"$f":"AE192*#REF!","v":{"$error":"#REF!"}},{"$f":"AF192*#REF!","v":{"$error":"#REF!"}},{"$f":"AG192*#REF!","v":{"$error":"#REF!"}},{"$f":"AH192*#REF!","v":{"$error":"#REF!"}},{"$f":"AI192*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E107=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E107)","v":{"$error":"#REF!"}},{"$f":"IF(F107=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F107)","v":{"$error":"#REF!"}},{"$f":"IF(G107=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G107)","v":{"$error":"#REF!"}},{"$f":"IF(H107=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H107)","v":{"$error":"#REF!"}},{"$f":"IF(I107=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I107)","v":{"$error":"#REF!"}},{"$f":"IF(J107=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J107)","v":{"$error":"#REF!"}},{"$f":"IF(K107=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K107)","v":{"$error":"#REF!"}},{"$f":"IF(L107=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L107)","v":{"$error":"#REF!"}},{"$f":"IF(M107=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M107)","v":{"$error":"#REF!"}},{"$f":"IF(N107=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N107)","v":{"$error":"#REF!"}},{"$f":"IF(O107=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O107)","v":{"$error":"#REF!"}},{"$f":"IF(P107=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P107)","v":{"$error":"#REF!"}},{"$f":"IF(Q107=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q107)","v":{"$error":"#REF!"}},{"$f":"IF(R107=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R107)","v":{"$error":"#REF!"}},{"$f":"IF(S107=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S107)","v":{"$error":"#REF!"}},{"$f":"IF(T107=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T107)","v":{"$error":"#REF!"}},{"$f":"IF(U107=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U107)","v":{"$error":"#REF!"}},{"$f":"IF(V107=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V107)","v":{"$error":"#REF!"}},{"$f":"IF(W107=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W107)","v":{"$error":"#REF!"}},{"$f":"X107*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E193*#REF!","v":{"$error":"#REF!"}},{"$f":"F193*#REF!","v":{"$error":"#REF!"}},{"$f":"G193*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H193*#REF!","v":{"$error":"#REF!"}},{"$f":"I193*#REF!","v":{"$error":"#REF!"}},{"$f":"J193*#REF!","v":{"$error":"#REF!"}},{"$f":"K193*#REF!","v":{"$error":"#REF!"}},{"$f":"L193*#REF!","v":{"$error":"#REF!"}},{"$f":"M193*#REF!","v":{"$error":"#REF!"}},{"$f":"N193*#REF!","v":{"$error":"#REF!"}},{"$f":"O193*#REF!","v":{"$error":"#REF!"}},{"$f":"P193*#REF!","v":{"$error":"#REF!"}},{"$f":"Q193*#REF!","v":{"$error":"#REF!"}},{"$f":"R193*#REF!","v":{"$error":"#REF!"}},{"$f":"S193*#REF!","v":{"$error":"#REF!"}},{"$f":"T193*#REF!","v":{"$error":"#REF!"}},{"$f":"U193*#REF!","v":{"$error":"#REF!"}},{"$f":"V193*#REF!","v":{"$error":"#REF!"}},{"$f":"W193*#REF!","v":{"$error":"#REF!"}},{"$f":"X193*#REF!","v":{"$error":"#REF!"}},{"$f":"Y193*#REF!","v":{"$error":"#REF!"}},{"$f":"Z193*#REF!","v":{"$error":"#REF!"}},{"$f":"AA193*#REF!","v":{"$error":"#REF!"}},{"$f":"AB193*#REF!","v":{"$error":"#REF!"}},{"$f":"AC193*#REF!","v":{"$error":"#REF!"}},{"$f":"AD193*#REF!","v":{"$error":"#REF!"}},{"$f":"AE193*#REF!","v":{"$error":"#REF!"}},{"$f":"AF193*#REF!","v":{"$error":"#REF!"}},{"$f":"AG193*#REF!","v":{"$error":"#REF!"}},{"$f":"AH193*#REF!","v":{"$error":"#REF!"}},{"$f":"AI193*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E108=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E108)","v":{"$error":"#REF!"}},{"$f":"IF(F108=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F108)","v":{"$error":"#REF!"}},{"$f":"IF(G108=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G108)","v":{"$error":"#REF!"}},{"$f":"IF(H108=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H108)","v":{"$error":"#REF!"}},{"$f":"IF(I108=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I108)","v":{"$error":"#REF!"}},{"$f":"IF(J108=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J108)","v":{"$error":"#REF!"}},{"$f":"IF(K108=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K108)","v":{"$error":"#REF!"}},{"$f":"IF(L108=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L108)","v":{"$error":"#REF!"}},{"$f":"IF(M108=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M108)","v":{"$error":"#REF!"}},{"$f":"IF(N108=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N108)","v":{"$error":"#REF!"}},{"$f":"IF(O108=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O108)","v":{"$error":"#REF!"}},{"$f":"IF(P108=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P108)","v":{"$error":"#REF!"}},{"$f":"IF(Q108=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q108)","v":{"$error":"#REF!"}},{"$f":"IF(R108=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R108)","v":{"$error":"#REF!"}},{"$f":"IF(S108=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S108)","v":{"$error":"#REF!"}},{"$f":"IF(T108=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T108)","v":{"$error":"#REF!"}},{"$f":"IF(U108=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U108)","v":{"$error":"#REF!"}},{"$f":"IF(V108=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V108)","v":{"$error":"#REF!"}},{"$f":"IF(W108=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W108)","v":{"$error":"#REF!"}},{"$f":"X108*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E194*#REF!","v":{"$error":"#REF!"}},{"$f":"F194*#REF!","v":{"$error":"#REF!"}},{"$f":"G194*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H194*#REF!","v":{"$error":"#REF!"}},{"$f":"I194*#REF!","v":{"$error":"#REF!"}},{"$f":"J194*#REF!","v":{"$error":"#REF!"}},{"$f":"K194*#REF!","v":{"$error":"#REF!"}},{"$f":"L194*#REF!","v":{"$error":"#REF!"}},{"$f":"M194*#REF!","v":{"$error":"#REF!"}},{"$f":"N194*#REF!","v":{"$error":"#REF!"}},{"$f":"O194*#REF!","v":{"$error":"#REF!"}},{"$f":"P194*#REF!","v":{"$error":"#REF!"}},{"$f":"Q194*#REF!","v":{"$error":"#REF!"}},{"$f":"R194*#REF!","v":{"$error":"#REF!"}},{"$f":"S194*#REF!","v":{"$error":"#REF!"}},{"$f":"T194*#REF!","v":{"$error":"#REF!"}},{"$f":"U194*#REF!","v":{"$error":"#REF!"}},{"$f":"V194*#REF!","v":{"$error":"#REF!"}},{"$f":"W194*#REF!","v":{"$error":"#REF!"}},{"$f":"X194*#REF!","v":{"$error":"#REF!"}},{"$f":"Y194*#REF!","v":{"$error":"#REF!"}},{"$f":"Z194*#REF!","v":{"$error":"#REF!"}},{"$f":"AA194*#REF!","v":{"$error":"#REF!"}},{"$f":"AB194*#REF!","v":{"$error":"#REF!"}},{"$f":"AC194*#REF!","v":{"$error":"#REF!"}},{"$f":"AD194*#REF!","v":{"$error":"#REF!"}},{"$f":"AE194*#REF!","v":{"$error":"#REF!"}},{"$f":"AF194*#REF!","v":{"$error":"#REF!"}},{"$f":"AG194*#REF!","v":{"$error":"#REF!"}},{"$f":"AH194*#REF!","v":{"$error":"#REF!"}},{"$f":"AI194*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E109=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E109)","v":{"$error":"#REF!"}},{"$f":"IF(F109=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F109)","v":{"$error":"#REF!"}},{"$f":"IF(G109=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G109)","v":{"$error":"#REF!"}},{"$f":"IF(H109=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H109)","v":{"$error":"#REF!"}},{"$f":"IF(I109=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I109)","v":{"$error":"#REF!"}},{"$f":"IF(J109=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J109)","v":{"$error":"#REF!"}},{"$f":"IF(K109=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K109)","v":{"$error":"#REF!"}},{"$f":"IF(L109=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L109)","v":{"$error":"#REF!"}},{"$f":"IF(M109=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M109)","v":{"$error":"#REF!"}},{"$f":"IF(N109=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N109)","v":{"$error":"#REF!"}},{"$f":"IF(O109=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O109)","v":{"$error":"#REF!"}},{"$f":"IF(P109=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P109)","v":{"$error":"#REF!"}},{"$f":"IF(Q109=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q109)","v":{"$error":"#REF!"}},{"$f":"IF(R109=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R109)","v":{"$error":"#REF!"}},{"$f":"IF(S109=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S109)","v":{"$error":"#REF!"}},{"$f":"IF(T109=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T109)","v":{"$error":"#REF!"}},{"$f":"IF(U109=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U109)","v":{"$error":"#REF!"}},{"$f":"IF(V109=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V109)","v":{"$error":"#REF!"}},{"$f":"IF(W109=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W109)","v":{"$error":"#REF!"}},{"$f":"X109*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E195*#REF!","v":{"$error":"#REF!"}},{"$f":"F195*#REF!","v":{"$error":"#REF!"}},{"$f":"G195*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H195*#REF!","v":{"$error":"#REF!"}},{"$f":"I195*#REF!","v":{"$error":"#REF!"}},{"$f":"J195*#REF!","v":{"$error":"#REF!"}},{"$f":"K195*#REF!","v":{"$error":"#REF!"}},{"$f":"L195*#REF!","v":{"$error":"#REF!"}},{"$f":"M195*#REF!","v":{"$error":"#REF!"}},{"$f":"N195*#REF!","v":{"$error":"#REF!"}},{"$f":"O195*#REF!","v":{"$error":"#REF!"}},{"$f":"P195*#REF!","v":{"$error":"#REF!"}},{"$f":"Q195*#REF!","v":{"$error":"#REF!"}},{"$f":"R195*#REF!","v":{"$error":"#REF!"}},{"$f":"S195*#REF!","v":{"$error":"#REF!"}},{"$f":"T195*#REF!","v":{"$error":"#REF!"}},{"$f":"U195*#REF!","v":{"$error":"#REF!"}},{"$f":"V195*#REF!","v":{"$error":"#REF!"}},{"$f":"W195*#REF!","v":{"$error":"#REF!"}},{"$f":"X195*#REF!","v":{"$error":"#REF!"}},{"$f":"Y195*#REF!","v":{"$error":"#REF!"}},{"$f":"Z195*#REF!","v":{"$error":"#REF!"}},{"$f":"AA195*#REF!","v":{"$error":"#REF!"}},{"$f":"AB195*#REF!","v":{"$error":"#REF!"}},{"$f":"AC195*#REF!","v":{"$error":"#REF!"}},{"$f":"AD195*#REF!","v":{"$error":"#REF!"}},{"$f":"AE195*#REF!","v":{"$error":"#REF!"}},{"$f":"AF195*#REF!","v":{"$error":"#REF!"}},{"$f":"AG195*#REF!","v":{"$error":"#REF!"}},{"$f":"AH195*#REF!","v":{"$error":"#REF!"}},{"$f":"AI195*#REF!","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"B111","v":{"$error":"#REF!"}},null,0,{"$f":"IF(E111=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E111)","v":{"$error":"#REF!"}},{"$f":"IF(F111=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F111)","v":{"$error":"#REF!"}},{"$f":"IF(G111=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G111)","v":{"$error":"#REF!"}},{"$f":"IF(H111=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H111)","v":{"$error":"#REF!"}},{"$f":"IF(I111=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I111)","v":{"$error":"#REF!"}},{"$f":"IF(J111=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J111)","v":{"$error":"#REF!"}},{"$f":"IF(K111=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K111)","v":{"$error":"#REF!"}},{"$f":"IF(L111=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L111)","v":{"$error":"#REF!"}},{"$f":"IF(M111=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M111)","v":{"$error":"#REF!"}},{"$f":"IF(N111=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N111)","v":{"$error":"#REF!"}},{"$f":"IF(O111=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O111)","v":{"$error":"#REF!"}},{"$f":"IF(P111=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P111)","v":{"$error":"#REF!"}},{"$f":"IF(Q111=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q111)","v":{"$error":"#REF!"}},{"$f":"IF(R111=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R111)","v":{"$error":"#REF!"}},{"$f":"IF(S111=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S111)","v":{"$error":"#REF!"}},{"$f":"IF(T111=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T111)","v":{"$error":"#REF!"}},{"$f":"IF(U111=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U111)","v":{"$error":"#REF!"}},{"$f":"IF(V111=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V111)","v":{"$error":"#REF!"}},{"$f":"IF(W111=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W111)","v":{"$error":"#REF!"}},{"$f":"X111*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E197*#REF!","v":{"$error":"#REF!"}},{"$f":"F197*#REF!","v":{"$error":"#REF!"}},{"$f":"G197*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H197*#REF!","v":{"$error":"#REF!"}},{"$f":"I197*#REF!","v":{"$error":"#REF!"}},{"$f":"J197*#REF!","v":{"$error":"#REF!"}},{"$f":"K197*#REF!","v":{"$error":"#REF!"}},{"$f":"L197*#REF!","v":{"$error":"#REF!"}},{"$f":"M197*#REF!","v":{"$error":"#REF!"}},{"$f":"N197*#REF!","v":{"$error":"#REF!"}},{"$f":"O197*#REF!","v":{"$error":"#REF!"}},{"$f":"P197*#REF!","v":{"$error":"#REF!"}},{"$f":"Q197*#REF!","v":{"$error":"#REF!"}},{"$f":"R197*#REF!","v":{"$error":"#REF!"}},{"$f":"S197*#REF!","v":{"$error":"#REF!"}},{"$f":"T197*#REF!","v":{"$error":"#REF!"}},{"$f":"U197*#REF!","v":{"$error":"#REF!"}},{"$f":"V197*#REF!","v":{"$error":"#REF!"}},{"$f":"W197*#REF!","v":{"$error":"#REF!"}},{"$f":"X197*#REF!","v":{"$error":"#REF!"}},{"$f":"Y197*#REF!","v":{"$error":"#REF!"}},{"$f":"Z197*#REF!","v":{"$error":"#REF!"}},{"$f":"AA197*#REF!","v":{"$error":"#REF!"}},{"$f":"AB197*#REF!","v":{"$error":"#REF!"}},{"$f":"AC197*#REF!","v":{"$error":"#REF!"}},{"$f":"AD197*#REF!","v":{"$error":"#REF!"}},{"$f":"AE197*#REF!","v":{"$error":"#REF!"}},{"$f":"AF197*#REF!","v":{"$error":"#REF!"}},{"$f":"AG197*#REF!","v":{"$error":"#REF!"}},{"$f":"AH197*#REF!","v":{"$error":"#REF!"}},{"$f":"AI197*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E112=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E112)","v":{"$error":"#REF!"}},{"$f":"IF(F112=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F112)","v":{"$error":"#REF!"}},{"$f":"IF(G112=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G112)","v":{"$error":"#REF!"}},{"$f":"IF(H112=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H112)","v":{"$error":"#REF!"}},{"$f":"IF(I112=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I112)","v":{"$error":"#REF!"}},{"$f":"IF(J112=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J112)","v":{"$error":"#REF!"}},{"$f":"IF(K112=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K112)","v":{"$error":"#REF!"}},{"$f":"IF(L112=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L112)","v":{"$error":"#REF!"}},{"$f":"IF(M112=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M112)","v":{"$error":"#REF!"}},{"$f":"IF(N112=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N112)","v":{"$error":"#REF!"}},{"$f":"IF(O112=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O112)","v":{"$error":"#REF!"}},{"$f":"IF(P112=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P112)","v":{"$error":"#REF!"}},{"$f":"IF(Q112=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q112)","v":{"$error":"#REF!"}},{"$f":"IF(R112=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R112)","v":{"$error":"#REF!"}},{"$f":"IF(S112=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S112)","v":{"$error":"#REF!"}},{"$f":"IF(T112=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T112)","v":{"$error":"#REF!"}},{"$f":"IF(U112=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U112)","v":{"$error":"#REF!"}},{"$f":"IF(V112=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V112)","v":{"$error":"#REF!"}},{"$f":"IF(W112=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W112)","v":{"$error":"#REF!"}},{"$f":"X112*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E198*#REF!","v":{"$error":"#REF!"}},{"$f":"F198*#REF!","v":{"$error":"#REF!"}},{"$f":"G198*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H198*#REF!","v":{"$error":"#REF!"}},{"$f":"I198*#REF!","v":{"$error":"#REF!"}},{"$f":"J198*#REF!","v":{"$error":"#REF!"}},{"$f":"K198*#REF!","v":{"$error":"#REF!"}},{"$f":"L198*#REF!","v":{"$error":"#REF!"}},{"$f":"M198*#REF!","v":{"$error":"#REF!"}},{"$f":"N198*#REF!","v":{"$error":"#REF!"}},{"$f":"O198*#REF!","v":{"$error":"#REF!"}},{"$f":"P198*#REF!","v":{"$error":"#REF!"}},{"$f":"Q198*#REF!","v":{"$error":"#REF!"}},{"$f":"R198*#REF!","v":{"$error":"#REF!"}},{"$f":"S198*#REF!","v":{"$error":"#REF!"}},{"$f":"T198*#REF!","v":{"$error":"#REF!"}},{"$f":"U198*#REF!","v":{"$error":"#REF!"}},{"$f":"V198*#REF!","v":{"$error":"#REF!"}},{"$f":"W198*#REF!","v":{"$error":"#REF!"}},{"$f":"X198*#REF!","v":{"$error":"#REF!"}},{"$f":"Y198*#REF!","v":{"$error":"#REF!"}},{"$f":"Z198*#REF!","v":{"$error":"#REF!"}},{"$f":"AA198*#REF!","v":{"$error":"#REF!"}},{"$f":"AB198*#REF!","v":{"$error":"#REF!"}},{"$f":"AC198*#REF!","v":{"$error":"#REF!"}},{"$f":"AD198*#REF!","v":{"$error":"#REF!"}},{"$f":"AE198*#REF!","v":{"$error":"#REF!"}},{"$f":"AF198*#REF!","v":{"$error":"#REF!"}},{"$f":"AG198*#REF!","v":{"$error":"#REF!"}},{"$f":"AH198*#REF!","v":{"$error":"#REF!"}},{"$f":"AI198*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E113=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E113)","v":{"$error":"#REF!"}},{"$f":"IF(F113=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F113)","v":{"$error":"#REF!"}},{"$f":"IF(G113=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G113)","v":{"$error":"#REF!"}},{"$f":"IF(H113=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H113)","v":{"$error":"#REF!"}},{"$f":"IF(I113=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I113)","v":{"$error":"#REF!"}},{"$f":"IF(J113=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J113)","v":{"$error":"#REF!"}},{"$f":"IF(K113=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K113)","v":{"$error":"#REF!"}},{"$f":"IF(L113=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L113)","v":{"$error":"#REF!"}},{"$f":"IF(M113=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M113)","v":{"$error":"#REF!"}},{"$f":"IF(N113=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N113)","v":{"$error":"#REF!"}},{"$f":"IF(O113=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O113)","v":{"$error":"#REF!"}},{"$f":"IF(P113=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P113)","v":{"$error":"#REF!"}},{"$f":"IF(Q113=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q113)","v":{"$error":"#REF!"}},{"$f":"IF(R113=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R113)","v":{"$error":"#REF!"}},{"$f":"IF(S113=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S113)","v":{"$error":"#REF!"}},{"$f":"IF(T113=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T113)","v":{"$error":"#REF!"}},{"$f":"IF(U113=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U113)","v":{"$error":"#REF!"}},{"$f":"IF(V113=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V113)","v":{"$error":"#REF!"}},{"$f":"IF(W113=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W113)","v":{"$error":"#REF!"}},{"$f":"X113*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E199*#REF!","v":{"$error":"#REF!"}},{"$f":"F199*#REF!","v":{"$error":"#REF!"}},{"$f":"G199*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H199*#REF!","v":{"$error":"#REF!"}},{"$f":"I199*#REF!","v":{"$error":"#REF!"}},{"$f":"J199*#REF!","v":{"$error":"#REF!"}},{"$f":"K199*#REF!","v":{"$error":"#REF!"}},{"$f":"L199*#REF!","v":{"$error":"#REF!"}},{"$f":"M199*#REF!","v":{"$error":"#REF!"}},{"$f":"N199*#REF!","v":{"$error":"#REF!"}},{"$f":"O199*#REF!","v":{"$error":"#REF!"}},{"$f":"P199*#REF!","v":{"$error":"#REF!"}},{"$f":"Q199*#REF!","v":{"$error":"#REF!"}},{"$f":"R199*#REF!","v":{"$error":"#REF!"}},{"$f":"S199*#REF!","v":{"$error":"#REF!"}},{"$f":"T199*#REF!","v":{"$error":"#REF!"}},{"$f":"U199*#REF!","v":{"$error":"#REF!"}},{"$f":"V199*#REF!","v":{"$error":"#REF!"}},{"$f":"W199*#REF!","v":{"$error":"#REF!"}},{"$f":"X199*#REF!","v":{"$error":"#REF!"}},{"$f":"Y199*#REF!","v":{"$error":"#REF!"}},{"$f":"Z199*#REF!","v":{"$error":"#REF!"}},{"$f":"AA199*#REF!","v":{"$error":"#REF!"}},{"$f":"AB199*#REF!","v":{"$error":"#REF!"}},{"$f":"AC199*#REF!","v":{"$error":"#REF!"}},{"$f":"AD199*#REF!","v":{"$error":"#REF!"}},{"$f":"AE199*#REF!","v":{"$error":"#REF!"}},{"$f":"AF199*#REF!","v":{"$error":"#REF!"}},{"$f":"AG199*#REF!","v":{"$error":"#REF!"}},{"$f":"AH199*#REF!","v":{"$error":"#REF!"}},{"$f":"AI199*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E114=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E114)","v":{"$error":"#REF!"}},{"$f":"IF(F114=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F114)","v":{"$error":"#REF!"}},{"$f":"IF(G114=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G114)","v":{"$error":"#REF!"}},{"$f":"IF(H114=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H114)","v":{"$error":"#REF!"}},{"$f":"IF(I114=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I114)","v":{"$error":"#REF!"}},{"$f":"IF(J114=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J114)","v":{"$error":"#REF!"}},{"$f":"IF(K114=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K114)","v":{"$error":"#REF!"}},{"$f":"IF(L114=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L114)","v":{"$error":"#REF!"}},{"$f":"IF(M114=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M114)","v":{"$error":"#REF!"}},{"$f":"IF(N114=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N114)","v":{"$error":"#REF!"}},{"$f":"IF(O114=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O114)","v":{"$error":"#REF!"}},{"$f":"IF(P114=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P114)","v":{"$error":"#REF!"}},{"$f":"IF(Q114=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q114)","v":{"$error":"#REF!"}},{"$f":"IF(R114=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R114)","v":{"$error":"#REF!"}},{"$f":"IF(S114=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S114)","v":{"$error":"#REF!"}},{"$f":"IF(T114=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T114)","v":{"$error":"#REF!"}},{"$f":"IF(U114=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U114)","v":{"$error":"#REF!"}},{"$f":"IF(V114=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V114)","v":{"$error":"#REF!"}},{"$f":"IF(W114=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W114)","v":{"$error":"#REF!"}},{"$f":"X114*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E200*#REF!","v":{"$error":"#REF!"}},{"$f":"F200*#REF!","v":{"$error":"#REF!"}},{"$f":"G200*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H200*#REF!","v":{"$error":"#REF!"}},{"$f":"I200*#REF!","v":{"$error":"#REF!"}},{"$f":"J200*#REF!","v":{"$error":"#REF!"}},{"$f":"K200*#REF!","v":{"$error":"#REF!"}},{"$f":"L200*#REF!","v":{"$error":"#REF!"}},{"$f":"M200*#REF!","v":{"$error":"#REF!"}},{"$f":"N200*#REF!","v":{"$error":"#REF!"}},{"$f":"O200*#REF!","v":{"$error":"#REF!"}},{"$f":"P200*#REF!","v":{"$error":"#REF!"}},{"$f":"Q200*#REF!","v":{"$error":"#REF!"}},{"$f":"R200*#REF!","v":{"$error":"#REF!"}},{"$f":"S200*#REF!","v":{"$error":"#REF!"}},{"$f":"T200*#REF!","v":{"$error":"#REF!"}},{"$f":"U200*#REF!","v":{"$error":"#REF!"}},{"$f":"V200*#REF!","v":{"$error":"#REF!"}},{"$f":"W200*#REF!","v":{"$error":"#REF!"}},{"$f":"X200*#REF!","v":{"$error":"#REF!"}},{"$f":"Y200*#REF!","v":{"$error":"#REF!"}},{"$f":"Z200*#REF!","v":{"$error":"#REF!"}},{"$f":"AA200*#REF!","v":{"$error":"#REF!"}},{"$f":"AB200*#REF!","v":{"$error":"#REF!"}},{"$f":"AC200*#REF!","v":{"$error":"#REF!"}},{"$f":"AD200*#REF!","v":{"$error":"#REF!"}},{"$f":"AE200*#REF!","v":{"$error":"#REF!"}},{"$f":"AF200*#REF!","v":{"$error":"#REF!"}},{"$f":"AG200*#REF!","v":{"$error":"#REF!"}},{"$f":"AH200*#REF!","v":{"$error":"#REF!"}},{"$f":"AI200*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E115=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E115)","v":{"$error":"#REF!"}},{"$f":"IF(F115=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F115)","v":{"$error":"#REF!"}},{"$f":"IF(G115=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G115)","v":{"$error":"#REF!"}},{"$f":"IF(H115=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H115)","v":{"$error":"#REF!"}},{"$f":"IF(I115=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I115)","v":{"$error":"#REF!"}},{"$f":"IF(J115=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J115)","v":{"$error":"#REF!"}},{"$f":"IF(K115=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K115)","v":{"$error":"#REF!"}},{"$f":"IF(L115=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L115)","v":{"$error":"#REF!"}},{"$f":"IF(M115=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M115)","v":{"$error":"#REF!"}},{"$f":"IF(N115=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N115)","v":{"$error":"#REF!"}},{"$f":"IF(O115=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O115)","v":{"$error":"#REF!"}},{"$f":"IF(P115=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P115)","v":{"$error":"#REF!"}},{"$f":"IF(Q115=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q115)","v":{"$error":"#REF!"}},{"$f":"IF(R115=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R115)","v":{"$error":"#REF!"}},{"$f":"IF(S115=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S115)","v":{"$error":"#REF!"}},{"$f":"IF(T115=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T115)","v":{"$error":"#REF!"}},{"$f":"IF(U115=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U115)","v":{"$error":"#REF!"}},{"$f":"IF(V115=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V115)","v":{"$error":"#REF!"}},{"$f":"IF(W115=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W115)","v":{"$error":"#REF!"}},{"$f":"X115*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E201*#REF!","v":{"$error":"#REF!"}},{"$f":"F201*#REF!","v":{"$error":"#REF!"}},{"$f":"G201*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H201*#REF!","v":{"$error":"#REF!"}},{"$f":"I201*#REF!","v":{"$error":"#REF!"}},{"$f":"J201*#REF!","v":{"$error":"#REF!"}},{"$f":"K201*#REF!","v":{"$error":"#REF!"}},{"$f":"L201*#REF!","v":{"$error":"#REF!"}},{"$f":"M201*#REF!","v":{"$error":"#REF!"}},{"$f":"N201*#REF!","v":{"$error":"#REF!"}},{"$f":"O201*#REF!","v":{"$error":"#REF!"}},{"$f":"P201*#REF!","v":{"$error":"#REF!"}},{"$f":"Q201*#REF!","v":{"$error":"#REF!"}},{"$f":"R201*#REF!","v":{"$error":"#REF!"}},{"$f":"S201*#REF!","v":{"$error":"#REF!"}},{"$f":"T201*#REF!","v":{"$error":"#REF!"}},{"$f":"U201*#REF!","v":{"$error":"#REF!"}},{"$f":"V201*#REF!","v":{"$error":"#REF!"}},{"$f":"W201*#REF!","v":{"$error":"#REF!"}},{"$f":"X201*#REF!","v":{"$error":"#REF!"}},{"$f":"Y201*#REF!","v":{"$error":"#REF!"}},{"$f":"Z201*#REF!","v":{"$error":"#REF!"}},{"$f":"AA201*#REF!","v":{"$error":"#REF!"}},{"$f":"AB201*#REF!","v":{"$error":"#REF!"}},{"$f":"AC201*#REF!","v":{"$error":"#REF!"}},{"$f":"AD201*#REF!","v":{"$error":"#REF!"}},{"$f":"AE201*#REF!","v":{"$error":"#REF!"}},{"$f":"AF201*#REF!","v":{"$error":"#REF!"}},{"$f":"AG201*#REF!","v":{"$error":"#REF!"}},{"$f":"AH201*#REF!","v":{"$error":"#REF!"}},{"$f":"AI201*#REF!","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"B117","v":{"$error":"#REF!"}},null,0,{"$f":"IF(E117=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E117)","v":{"$error":"#REF!"}},{"$f":"IF(F117=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F117)","v":{"$error":"#REF!"}},{"$f":"IF(G117=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G117)","v":{"$error":"#REF!"}},{"$f":"IF(H117=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H117)","v":{"$error":"#REF!"}},{"$f":"IF(I117=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I117)","v":{"$error":"#REF!"}},{"$f":"IF(J117=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J117)","v":{"$error":"#REF!"}},{"$f":"IF(K117=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K117)","v":{"$error":"#REF!"}},{"$f":"IF(L117=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L117)","v":{"$error":"#REF!"}},{"$f":"IF(M117=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M117)","v":{"$error":"#REF!"}},{"$f":"IF(N117=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N117)","v":{"$error":"#REF!"}},{"$f":"IF(O117=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O117)","v":{"$error":"#REF!"}},{"$f":"IF(P117=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P117)","v":{"$error":"#REF!"}},{"$f":"IF(Q117=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q117)","v":{"$error":"#REF!"}},{"$f":"IF(R117=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R117)","v":{"$error":"#REF!"}},{"$f":"IF(S117=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S117)","v":{"$error":"#REF!"}},{"$f":"IF(T117=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T117)","v":{"$error":"#REF!"}},{"$f":"IF(U117=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U117)","v":{"$error":"#REF!"}},{"$f":"IF(V117=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V117)","v":{"$error":"#REF!"}},{"$f":"IF(W117=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W117)","v":{"$error":"#REF!"}},{"$f":"X117*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E203*#REF!","v":{"$error":"#REF!"}},{"$f":"F203*#REF!","v":{"$error":"#REF!"}},{"$f":"G203*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H203*#REF!","v":{"$error":"#REF!"}},{"$f":"I203*#REF!","v":{"$error":"#REF!"}},{"$f":"J203*#REF!","v":{"$error":"#REF!"}},{"$f":"K203*#REF!","v":{"$error":"#REF!"}},{"$f":"L203*#REF!","v":{"$error":"#REF!"}},{"$f":"M203*#REF!","v":{"$error":"#REF!"}},{"$f":"N203*#REF!","v":{"$error":"#REF!"}},{"$f":"O203*#REF!","v":{"$error":"#REF!"}},{"$f":"P203*#REF!","v":{"$error":"#REF!"}},{"$f":"Q203*#REF!","v":{"$error":"#REF!"}},{"$f":"R203*#REF!","v":{"$error":"#REF!"}},{"$f":"S203*#REF!","v":{"$error":"#REF!"}},{"$f":"T203*#REF!","v":{"$error":"#REF!"}},{"$f":"U203*#REF!","v":{"$error":"#REF!"}},{"$f":"V203*#REF!","v":{"$error":"#REF!"}},{"$f":"W203*#REF!","v":{"$error":"#REF!"}},{"$f":"X203*#REF!","v":{"$error":"#REF!"}},{"$f":"Y203*#REF!","v":{"$error":"#REF!"}},{"$f":"Z203*#REF!","v":{"$error":"#REF!"}},{"$f":"AA203*#REF!","v":{"$error":"#REF!"}},{"$f":"AB203*#REF!","v":{"$error":"#REF!"}},{"$f":"AC203*#REF!","v":{"$error":"#REF!"}},{"$f":"AD203*#REF!","v":{"$error":"#REF!"}},{"$f":"AE203*#REF!","v":{"$error":"#REF!"}},{"$f":"AF203*#REF!","v":{"$error":"#REF!"}},{"$f":"AG203*#REF!","v":{"$error":"#REF!"}},{"$f":"AH203*#REF!","v":{"$error":"#REF!"}},{"$f":"AI203*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E118=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E118)","v":{"$error":"#REF!"}},{"$f":"IF(F118=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F118)","v":{"$error":"#REF!"}},{"$f":"IF(G118=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G118)","v":{"$error":"#REF!"}},{"$f":"IF(H118=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H118)","v":{"$error":"#REF!"}},{"$f":"IF(I118=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I118)","v":{"$error":"#REF!"}},{"$f":"IF(J118=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J118)","v":{"$error":"#REF!"}},{"$f":"IF(K118=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K118)","v":{"$error":"#REF!"}},{"$f":"IF(L118=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L118)","v":{"$error":"#REF!"}},{"$f":"IF(M118=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M118)","v":{"$error":"#REF!"}},{"$f":"IF(N118=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N118)","v":{"$error":"#REF!"}},{"$f":"IF(O118=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O118)","v":{"$error":"#REF!"}},{"$f":"IF(P118=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P118)","v":{"$error":"#REF!"}},{"$f":"IF(Q118=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q118)","v":{"$error":"#REF!"}},{"$f":"IF(R118=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R118)","v":{"$error":"#REF!"}},{"$f":"IF(S118=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S118)","v":{"$error":"#REF!"}},{"$f":"IF(T118=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T118)","v":{"$error":"#REF!"}},{"$f":"IF(U118=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U118)","v":{"$error":"#REF!"}},{"$f":"IF(V118=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V118)","v":{"$error":"#REF!"}},{"$f":"IF(W118=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W118)","v":{"$error":"#REF!"}},{"$f":"X118*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E204*#REF!","v":{"$error":"#REF!"}},{"$f":"F204*#REF!","v":{"$error":"#REF!"}},{"$f":"G204*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H204*#REF!","v":{"$error":"#REF!"}},{"$f":"I204*#REF!","v":{"$error":"#REF!"}},{"$f":"J204*#REF!","v":{"$error":"#REF!"}},{"$f":"K204*#REF!","v":{"$error":"#REF!"}},{"$f":"L204*#REF!","v":{"$error":"#REF!"}},{"$f":"M204*#REF!","v":{"$error":"#REF!"}},{"$f":"N204*#REF!","v":{"$error":"#REF!"}},{"$f":"O204*#REF!","v":{"$error":"#REF!"}},{"$f":"P204*#REF!","v":{"$error":"#REF!"}},{"$f":"Q204*#REF!","v":{"$error":"#REF!"}},{"$f":"R204*#REF!","v":{"$error":"#REF!"}},{"$f":"S204*#REF!","v":{"$error":"#REF!"}},{"$f":"T204*#REF!","v":{"$error":"#REF!"}},{"$f":"U204*#REF!","v":{"$error":"#REF!"}},{"$f":"V204*#REF!","v":{"$error":"#REF!"}},{"$f":"W204*#REF!","v":{"$error":"#REF!"}},{"$f":"X204*#REF!","v":{"$error":"#REF!"}},{"$f":"Y204*#REF!","v":{"$error":"#REF!"}},{"$f":"Z204*#REF!","v":{"$error":"#REF!"}},{"$f":"AA204*#REF!","v":{"$error":"#REF!"}},{"$f":"AB204*#REF!","v":{"$error":"#REF!"}},{"$f":"AC204*#REF!","v":{"$error":"#REF!"}},{"$f":"AD204*#REF!","v":{"$error":"#REF!"}},{"$f":"AE204*#REF!","v":{"$error":"#REF!"}},{"$f":"AF204*#REF!","v":{"$error":"#REF!"}},{"$f":"AG204*#REF!","v":{"$error":"#REF!"}},{"$f":"AH204*#REF!","v":{"$error":"#REF!"}},{"$f":"AI204*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E119=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E119)","v":{"$error":"#REF!"}},{"$f":"IF(F119=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F119)","v":{"$error":"#REF!"}},{"$f":"IF(G119=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G119)","v":{"$error":"#REF!"}},{"$f":"IF(H119=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H119)","v":{"$error":"#REF!"}},{"$f":"IF(I119=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I119)","v":{"$error":"#REF!"}},{"$f":"IF(J119=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J119)","v":{"$error":"#REF!"}},{"$f":"IF(K119=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K119)","v":{"$error":"#REF!"}},{"$f":"IF(L119=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L119)","v":{"$error":"#REF!"}},{"$f":"IF(M119=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M119)","v":{"$error":"#REF!"}},{"$f":"IF(N119=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N119)","v":{"$error":"#REF!"}},{"$f":"IF(O119=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O119)","v":{"$error":"#REF!"}},{"$f":"IF(P119=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P119)","v":{"$error":"#REF!"}},{"$f":"IF(Q119=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q119)","v":{"$error":"#REF!"}},{"$f":"IF(R119=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R119)","v":{"$error":"#REF!"}},{"$f":"IF(S119=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S119)","v":{"$error":"#REF!"}},{"$f":"IF(T119=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T119)","v":{"$error":"#REF!"}},{"$f":"IF(U119=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U119)","v":{"$error":"#REF!"}},{"$f":"IF(V119=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V119)","v":{"$error":"#REF!"}},{"$f":"IF(W119=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W119)","v":{"$error":"#REF!"}},{"$f":"X119*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E205*#REF!","v":{"$error":"#REF!"}},{"$f":"F205*#REF!","v":{"$error":"#REF!"}},{"$f":"G205*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H205*#REF!","v":{"$error":"#REF!"}},{"$f":"I205*#REF!","v":{"$error":"#REF!"}},{"$f":"J205*#REF!","v":{"$error":"#REF!"}},{"$f":"K205*#REF!","v":{"$error":"#REF!"}},{"$f":"L205*#REF!","v":{"$error":"#REF!"}},{"$f":"M205*#REF!","v":{"$error":"#REF!"}},{"$f":"N205*#REF!","v":{"$error":"#REF!"}},{"$f":"O205*#REF!","v":{"$error":"#REF!"}},{"$f":"P205*#REF!","v":{"$error":"#REF!"}},{"$f":"Q205*#REF!","v":{"$error":"#REF!"}},{"$f":"R205*#REF!","v":{"$error":"#REF!"}},{"$f":"S205*#REF!","v":{"$error":"#REF!"}},{"$f":"T205*#REF!","v":{"$error":"#REF!"}},{"$f":"U205*#REF!","v":{"$error":"#REF!"}},{"$f":"V205*#REF!","v":{"$error":"#REF!"}},{"$f":"W205*#REF!","v":{"$error":"#REF!"}},{"$f":"X205*#REF!","v":{"$error":"#REF!"}},{"$f":"Y205*#REF!","v":{"$error":"#REF!"}},{"$f":"Z205*#REF!","v":{"$error":"#REF!"}},{"$f":"AA205*#REF!","v":{"$error":"#REF!"}},{"$f":"AB205*#REF!","v":{"$error":"#REF!"}},{"$f":"AC205*#REF!","v":{"$error":"#REF!"}},{"$f":"AD205*#REF!","v":{"$error":"#REF!"}},{"$f":"AE205*#REF!","v":{"$error":"#REF!"}},{"$f":"AF205*#REF!","v":{"$error":"#REF!"}},{"$f":"AG205*#REF!","v":{"$error":"#REF!"}},{"$f":"AH205*#REF!","v":{"$error":"#REF!"}},{"$f":"AI205*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E120=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E120)","v":{"$error":"#REF!"}},{"$f":"IF(F120=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F120)","v":{"$error":"#REF!"}},{"$f":"IF(G120=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G120)","v":{"$error":"#REF!"}},{"$f":"IF(H120=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H120)","v":{"$error":"#REF!"}},{"$f":"IF(I120=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I120)","v":{"$error":"#REF!"}},{"$f":"IF(J120=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J120)","v":{"$error":"#REF!"}},{"$f":"IF(K120=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K120)","v":{"$error":"#REF!"}},{"$f":"IF(L120=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L120)","v":{"$error":"#REF!"}},{"$f":"IF(M120=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M120)","v":{"$error":"#REF!"}},{"$f":"IF(N120=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N120)","v":{"$error":"#REF!"}},{"$f":"IF(O120=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O120)","v":{"$error":"#REF!"}},{"$f":"IF(P120=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P120)","v":{"$error":"#REF!"}},{"$f":"IF(Q120=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q120)","v":{"$error":"#REF!"}},{"$f":"IF(R120=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R120)","v":{"$error":"#REF!"}},{"$f":"IF(S120=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S120)","v":{"$error":"#REF!"}},{"$f":"IF(T120=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T120)","v":{"$error":"#REF!"}},{"$f":"IF(U120=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U120)","v":{"$error":"#REF!"}},{"$f":"IF(V120=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V120)","v":{"$error":"#REF!"}},{"$f":"IF(W120=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W120)","v":{"$error":"#REF!"}},{"$f":"X120*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E206*#REF!","v":{"$error":"#REF!"}},{"$f":"F206*#REF!","v":{"$error":"#REF!"}},{"$f":"G206*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H206*#REF!","v":{"$error":"#REF!"}},{"$f":"I206*#REF!","v":{"$error":"#REF!"}},{"$f":"J206*#REF!","v":{"$error":"#REF!"}},{"$f":"K206*#REF!","v":{"$error":"#REF!"}},{"$f":"L206*#REF!","v":{"$error":"#REF!"}},{"$f":"M206*#REF!","v":{"$error":"#REF!"}},{"$f":"N206*#REF!","v":{"$error":"#REF!"}},{"$f":"O206*#REF!","v":{"$error":"#REF!"}},{"$f":"P206*#REF!","v":{"$error":"#REF!"}},{"$f":"Q206*#REF!","v":{"$error":"#REF!"}},{"$f":"R206*#REF!","v":{"$error":"#REF!"}},{"$f":"S206*#REF!","v":{"$error":"#REF!"}},{"$f":"T206*#REF!","v":{"$error":"#REF!"}},{"$f":"U206*#REF!","v":{"$error":"#REF!"}},{"$f":"V206*#REF!","v":{"$error":"#REF!"}},{"$f":"W206*#REF!","v":{"$error":"#REF!"}},{"$f":"X206*#REF!","v":{"$error":"#REF!"}},{"$f":"Y206*#REF!","v":{"$error":"#REF!"}},{"$f":"Z206*#REF!","v":{"$error":"#REF!"}},{"$f":"AA206*#REF!","v":{"$error":"#REF!"}},{"$f":"AB206*#REF!","v":{"$error":"#REF!"}},{"$f":"AC206*#REF!","v":{"$error":"#REF!"}},{"$f":"AD206*#REF!","v":{"$error":"#REF!"}},{"$f":"AE206*#REF!","v":{"$error":"#REF!"}},{"$f":"AF206*#REF!","v":{"$error":"#REF!"}},{"$f":"AG206*#REF!","v":{"$error":"#REF!"}},{"$f":"AH206*#REF!","v":{"$error":"#REF!"}},{"$f":"AI206*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E121=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E121)","v":{"$error":"#REF!"}},{"$f":"IF(F121=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F121)","v":{"$error":"#REF!"}},{"$f":"IF(G121=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G121)","v":{"$error":"#REF!"}},{"$f":"IF(H121=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H121)","v":{"$error":"#REF!"}},{"$f":"IF(I121=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I121)","v":{"$error":"#REF!"}},{"$f":"IF(J121=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J121)","v":{"$error":"#REF!"}},{"$f":"IF(K121=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K121)","v":{"$error":"#REF!"}},{"$f":"IF(L121=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L121)","v":{"$error":"#REF!"}},{"$f":"IF(M121=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M121)","v":{"$error":"#REF!"}},{"$f":"IF(N121=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N121)","v":{"$error":"#REF!"}},{"$f":"IF(O121=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O121)","v":{"$error":"#REF!"}},{"$f":"IF(P121=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P121)","v":{"$error":"#REF!"}},{"$f":"IF(Q121=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q121)","v":{"$error":"#REF!"}},{"$f":"IF(R121=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R121)","v":{"$error":"#REF!"}},{"$f":"IF(S121=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S121)","v":{"$error":"#REF!"}},{"$f":"IF(T121=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T121)","v":{"$error":"#REF!"}},{"$f":"IF(U121=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U121)","v":{"$error":"#REF!"}},{"$f":"IF(V121=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V121)","v":{"$error":"#REF!"}},{"$f":"IF(W121=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W121)","v":{"$error":"#REF!"}},{"$f":"X121*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E207*#REF!","v":{"$error":"#REF!"}},{"$f":"F207*#REF!","v":{"$error":"#REF!"}},{"$f":"G207*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H207*#REF!","v":{"$error":"#REF!"}},{"$f":"I207*#REF!","v":{"$error":"#REF!"}},{"$f":"J207*#REF!","v":{"$error":"#REF!"}},{"$f":"K207*#REF!","v":{"$error":"#REF!"}},{"$f":"L207*#REF!","v":{"$error":"#REF!"}},{"$f":"M207*#REF!","v":{"$error":"#REF!"}},{"$f":"N207*#REF!","v":{"$error":"#REF!"}},{"$f":"O207*#REF!","v":{"$error":"#REF!"}},{"$f":"P207*#REF!","v":{"$error":"#REF!"}},{"$f":"Q207*#REF!","v":{"$error":"#REF!"}},{"$f":"R207*#REF!","v":{"$error":"#REF!"}},{"$f":"S207*#REF!","v":{"$error":"#REF!"}},{"$f":"T207*#REF!","v":{"$error":"#REF!"}},{"$f":"U207*#REF!","v":{"$error":"#REF!"}},{"$f":"V207*#REF!","v":{"$error":"#REF!"}},{"$f":"W207*#REF!","v":{"$error":"#REF!"}},{"$f":"X207*#REF!","v":{"$error":"#REF!"}},{"$f":"Y207*#REF!","v":{"$error":"#REF!"}},{"$f":"Z207*#REF!","v":{"$error":"#REF!"}},{"$f":"AA207*#REF!","v":{"$error":"#REF!"}},{"$f":"AB207*#REF!","v":{"$error":"#REF!"}},{"$f":"AC207*#REF!","v":{"$error":"#REF!"}},{"$f":"AD207*#REF!","v":{"$error":"#REF!"}},{"$f":"AE207*#REF!","v":{"$error":"#REF!"}},{"$f":"AF207*#REF!","v":{"$error":"#REF!"}},{"$f":"AG207*#REF!","v":{"$error":"#REF!"}},{"$f":"AH207*#REF!","v":{"$error":"#REF!"}},{"$f":"AI207*#REF!","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"B123","v":{"$error":"#REF!"}},null,0,{"$f":"IF(E123=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E123)","v":{"$error":"#REF!"}},{"$f":"IF(F123=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F123)","v":{"$error":"#REF!"}},{"$f":"IF(G123=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G123)","v":{"$error":"#REF!"}},{"$f":"IF(H123=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H123)","v":{"$error":"#REF!"}},{"$f":"IF(I123=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I123)","v":{"$error":"#REF!"}},{"$f":"IF(J123=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J123)","v":{"$error":"#REF!"}},{"$f":"IF(K123=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K123)","v":{"$error":"#REF!"}},{"$f":"IF(L123=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L123)","v":{"$error":"#REF!"}},{"$f":"IF(M123=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M123)","v":{"$error":"#REF!"}},{"$f":"IF(N123=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N123)","v":{"$error":"#REF!"}},{"$f":"IF(O123=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O123)","v":{"$error":"#REF!"}},{"$f":"IF(P123=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P123)","v":{"$error":"#REF!"}},{"$f":"IF(Q123=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q123)","v":{"$error":"#REF!"}},{"$f":"IF(R123=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R123)","v":{"$error":"#REF!"}},{"$f":"IF(S123=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S123)","v":{"$error":"#REF!"}},{"$f":"IF(T123=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T123)","v":{"$error":"#REF!"}},{"$f":"IF(U123=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U123)","v":{"$error":"#REF!"}},{"$f":"IF(V123=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V123)","v":{"$error":"#REF!"}},{"$f":"IF(W123=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W123)","v":{"$error":"#REF!"}},{"$f":"X123*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E209*#REF!","v":{"$error":"#REF!"}},{"$f":"F209*#REF!","v":{"$error":"#REF!"}},{"$f":"G209*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H209*#REF!","v":{"$error":"#REF!"}},{"$f":"I209*#REF!","v":{"$error":"#REF!"}},{"$f":"J209*#REF!","v":{"$error":"#REF!"}},{"$f":"K209*#REF!","v":{"$error":"#REF!"}},{"$f":"L209*#REF!","v":{"$error":"#REF!"}},{"$f":"M209*#REF!","v":{"$error":"#REF!"}},{"$f":"N209*#REF!","v":{"$error":"#REF!"}},{"$f":"O209*#REF!","v":{"$error":"#REF!"}},{"$f":"P209*#REF!","v":{"$error":"#REF!"}},{"$f":"Q209*#REF!","v":{"$error":"#REF!"}},{"$f":"R209*#REF!","v":{"$error":"#REF!"}},{"$f":"S209*#REF!","v":{"$error":"#REF!"}},{"$f":"T209*#REF!","v":{"$error":"#REF!"}},{"$f":"U209*#REF!","v":{"$error":"#REF!"}},{"$f":"V209*#REF!","v":{"$error":"#REF!"}},{"$f":"W209*#REF!","v":{"$error":"#REF!"}},{"$f":"X209*#REF!","v":{"$error":"#REF!"}},{"$f":"Y209*#REF!","v":{"$error":"#REF!"}},{"$f":"Z209*#REF!","v":{"$error":"#REF!"}},{"$f":"AA209*#REF!","v":{"$error":"#REF!"}},{"$f":"AB209*#REF!","v":{"$error":"#REF!"}},{"$f":"AC209*#REF!","v":{"$error":"#REF!"}},{"$f":"AD209*#REF!","v":{"$error":"#REF!"}},{"$f":"AE209*#REF!","v":{"$error":"#REF!"}},{"$f":"AF209*#REF!","v":{"$error":"#REF!"}},{"$f":"AG209*#REF!","v":{"$error":"#REF!"}},{"$f":"AH209*#REF!","v":{"$error":"#REF!"}},{"$f":"AI209*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E124=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E124)","v":{"$error":"#REF!"}},{"$f":"IF(F124=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F124)","v":{"$error":"#REF!"}},{"$f":"IF(G124=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G124)","v":{"$error":"#REF!"}},{"$f":"IF(H124=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H124)","v":{"$error":"#REF!"}},{"$f":"IF(I124=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I124)","v":{"$error":"#REF!"}},{"$f":"IF(J124=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J124)","v":{"$error":"#REF!"}},{"$f":"IF(K124=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K124)","v":{"$error":"#REF!"}},{"$f":"IF(L124=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L124)","v":{"$error":"#REF!"}},{"$f":"IF(M124=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M124)","v":{"$error":"#REF!"}},{"$f":"IF(N124=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N124)","v":{"$error":"#REF!"}},{"$f":"IF(O124=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O124)","v":{"$error":"#REF!"}},{"$f":"IF(P124=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P124)","v":{"$error":"#REF!"}},{"$f":"IF(Q124=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q124)","v":{"$error":"#REF!"}},{"$f":"IF(R124=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R124)","v":{"$error":"#REF!"}},{"$f":"IF(S124=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S124)","v":{"$error":"#REF!"}},{"$f":"IF(T124=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T124)","v":{"$error":"#REF!"}},{"$f":"IF(U124=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U124)","v":{"$error":"#REF!"}},{"$f":"IF(V124=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V124)","v":{"$error":"#REF!"}},{"$f":"IF(W124=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W124)","v":{"$error":"#REF!"}},{"$f":"X124*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E210*#REF!","v":{"$error":"#REF!"}},{"$f":"F210*#REF!","v":{"$error":"#REF!"}},{"$f":"G210*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H210*#REF!","v":{"$error":"#REF!"}},{"$f":"I210*#REF!","v":{"$error":"#REF!"}},{"$f":"J210*#REF!","v":{"$error":"#REF!"}},{"$f":"K210*#REF!","v":{"$error":"#REF!"}},{"$f":"L210*#REF!","v":{"$error":"#REF!"}},{"$f":"M210*#REF!","v":{"$error":"#REF!"}},{"$f":"N210*#REF!","v":{"$error":"#REF!"}},{"$f":"O210*#REF!","v":{"$error":"#REF!"}},{"$f":"P210*#REF!","v":{"$error":"#REF!"}},{"$f":"Q210*#REF!","v":{"$error":"#REF!"}},{"$f":"R210*#REF!","v":{"$error":"#REF!"}},{"$f":"S210*#REF!","v":{"$error":"#REF!"}},{"$f":"T210*#REF!","v":{"$error":"#REF!"}},{"$f":"U210*#REF!","v":{"$error":"#REF!"}},{"$f":"V210*#REF!","v":{"$error":"#REF!"}},{"$f":"W210*#REF!","v":{"$error":"#REF!"}},{"$f":"X210*#REF!","v":{"$error":"#REF!"}},{"$f":"Y210*#REF!","v":{"$error":"#REF!"}},{"$f":"Z210*#REF!","v":{"$error":"#REF!"}},{"$f":"AA210*#REF!","v":{"$error":"#REF!"}},{"$f":"AB210*#REF!","v":{"$error":"#REF!"}},{"$f":"AC210*#REF!","v":{"$error":"#REF!"}},{"$f":"AD210*#REF!","v":{"$error":"#REF!"}},{"$f":"AE210*#REF!","v":{"$error":"#REF!"}},{"$f":"AF210*#REF!","v":{"$error":"#REF!"}},{"$f":"AG210*#REF!","v":{"$error":"#REF!"}},{"$f":"AH210*#REF!","v":{"$error":"#REF!"}},{"$f":"AI210*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E125=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E125)","v":{"$error":"#REF!"}},{"$f":"IF(F125=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F125)","v":{"$error":"#REF!"}},{"$f":"IF(G125=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G125)","v":{"$error":"#REF!"}},{"$f":"IF(H125=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H125)","v":{"$error":"#REF!"}},{"$f":"IF(I125=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I125)","v":{"$error":"#REF!"}},{"$f":"IF(J125=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J125)","v":{"$error":"#REF!"}},{"$f":"IF(K125=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K125)","v":{"$error":"#REF!"}},{"$f":"IF(L125=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L125)","v":{"$error":"#REF!"}},{"$f":"IF(M125=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M125)","v":{"$error":"#REF!"}},{"$f":"IF(N125=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N125)","v":{"$error":"#REF!"}},{"$f":"IF(O125=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O125)","v":{"$error":"#REF!"}},{"$f":"IF(P125=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P125)","v":{"$error":"#REF!"}},{"$f":"IF(Q125=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q125)","v":{"$error":"#REF!"}},{"$f":"IF(R125=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R125)","v":{"$error":"#REF!"}},{"$f":"IF(S125=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S125)","v":{"$error":"#REF!"}},{"$f":"IF(T125=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T125)","v":{"$error":"#REF!"}},{"$f":"IF(U125=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U125)","v":{"$error":"#REF!"}},{"$f":"IF(V125=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V125)","v":{"$error":"#REF!"}},{"$f":"IF(W125=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W125)","v":{"$error":"#REF!"}},{"$f":"X125*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E211*#REF!","v":{"$error":"#REF!"}},{"$f":"F211*#REF!","v":{"$error":"#REF!"}},{"$f":"G211*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H211*#REF!","v":{"$error":"#REF!"}},{"$f":"I211*#REF!","v":{"$error":"#REF!"}},{"$f":"J211*#REF!","v":{"$error":"#REF!"}},{"$f":"K211*#REF!","v":{"$error":"#REF!"}},{"$f":"L211*#REF!","v":{"$error":"#REF!"}},{"$f":"M211*#REF!","v":{"$error":"#REF!"}},{"$f":"N211*#REF!","v":{"$error":"#REF!"}},{"$f":"O211*#REF!","v":{"$error":"#REF!"}},{"$f":"P211*#REF!","v":{"$error":"#REF!"}},{"$f":"Q211*#REF!","v":{"$error":"#REF!"}},{"$f":"R211*#REF!","v":{"$error":"#REF!"}},{"$f":"S211*#REF!","v":{"$error":"#REF!"}},{"$f":"T211*#REF!","v":{"$error":"#REF!"}},{"$f":"U211*#REF!","v":{"$error":"#REF!"}},{"$f":"V211*#REF!","v":{"$error":"#REF!"}},{"$f":"W211*#REF!","v":{"$error":"#REF!"}},{"$f":"X211*#REF!","v":{"$error":"#REF!"}},{"$f":"Y211*#REF!","v":{"$error":"#REF!"}},{"$f":"Z211*#REF!","v":{"$error":"#REF!"}},{"$f":"AA211*#REF!","v":{"$error":"#REF!"}},{"$f":"AB211*#REF!","v":{"$error":"#REF!"}},{"$f":"AC211*#REF!","v":{"$error":"#REF!"}},{"$f":"AD211*#REF!","v":{"$error":"#REF!"}},{"$f":"AE211*#REF!","v":{"$error":"#REF!"}},{"$f":"AF211*#REF!","v":{"$error":"#REF!"}},{"$f":"AG211*#REF!","v":{"$error":"#REF!"}},{"$f":"AH211*#REF!","v":{"$error":"#REF!"}},{"$f":"AI211*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E126=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E126)","v":{"$error":"#REF!"}},{"$f":"IF(F126=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F126)","v":{"$error":"#REF!"}},{"$f":"IF(G126=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G126)","v":{"$error":"#REF!"}},{"$f":"IF(H126=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H126)","v":{"$error":"#REF!"}},{"$f":"IF(I126=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I126)","v":{"$error":"#REF!"}},{"$f":"IF(J126=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J126)","v":{"$error":"#REF!"}},{"$f":"IF(K126=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K126)","v":{"$error":"#REF!"}},{"$f":"IF(L126=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L126)","v":{"$error":"#REF!"}},{"$f":"IF(M126=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M126)","v":{"$error":"#REF!"}},{"$f":"IF(N126=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N126)","v":{"$error":"#REF!"}},{"$f":"IF(O126=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O126)","v":{"$error":"#REF!"}},{"$f":"IF(P126=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P126)","v":{"$error":"#REF!"}},{"$f":"IF(Q126=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q126)","v":{"$error":"#REF!"}},{"$f":"IF(R126=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R126)","v":{"$error":"#REF!"}},{"$f":"IF(S126=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S126)","v":{"$error":"#REF!"}},{"$f":"IF(T126=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T126)","v":{"$error":"#REF!"}},{"$f":"IF(U126=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U126)","v":{"$error":"#REF!"}},{"$f":"IF(V126=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V126)","v":{"$error":"#REF!"}},{"$f":"IF(W126=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W126)","v":{"$error":"#REF!"}},{"$f":"X126*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E212*#REF!","v":{"$error":"#REF!"}},{"$f":"F212*#REF!","v":{"$error":"#REF!"}},{"$f":"G212*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H212*#REF!","v":{"$error":"#REF!"}},{"$f":"I212*#REF!","v":{"$error":"#REF!"}},{"$f":"J212*#REF!","v":{"$error":"#REF!"}},{"$f":"K212*#REF!","v":{"$error":"#REF!"}},{"$f":"L212*#REF!","v":{"$error":"#REF!"}},{"$f":"M212*#REF!","v":{"$error":"#REF!"}},{"$f":"N212*#REF!","v":{"$error":"#REF!"}},{"$f":"O212*#REF!","v":{"$error":"#REF!"}},{"$f":"P212*#REF!","v":{"$error":"#REF!"}},{"$f":"Q212*#REF!","v":{"$error":"#REF!"}},{"$f":"R212*#REF!","v":{"$error":"#REF!"}},{"$f":"S212*#REF!","v":{"$error":"#REF!"}},{"$f":"T212*#REF!","v":{"$error":"#REF!"}},{"$f":"U212*#REF!","v":{"$error":"#REF!"}},{"$f":"V212*#REF!","v":{"$error":"#REF!"}},{"$f":"W212*#REF!","v":{"$error":"#REF!"}},{"$f":"X212*#REF!","v":{"$error":"#REF!"}},{"$f":"Y212*#REF!","v":{"$error":"#REF!"}},{"$f":"Z212*#REF!","v":{"$error":"#REF!"}},{"$f":"AA212*#REF!","v":{"$error":"#REF!"}},{"$f":"AB212*#REF!","v":{"$error":"#REF!"}},{"$f":"AC212*#REF!","v":{"$error":"#REF!"}},{"$f":"AD212*#REF!","v":{"$error":"#REF!"}},{"$f":"AE212*#REF!","v":{"$error":"#REF!"}},{"$f":"AF212*#REF!","v":{"$error":"#REF!"}},{"$f":"AG212*#REF!","v":{"$error":"#REF!"}},{"$f":"AH212*#REF!","v":{"$error":"#REF!"}},{"$f":"AI212*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,0,{"$f":"IF(E127=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$147-YEAR)),E127)","v":{"$error":"#REF!"}},{"$f":"IF(F127=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$147-YEAR)),F127)","v":{"$error":"#REF!"}},{"$f":"IF(G127=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$147-YEAR)),G127)","v":{"$error":"#REF!"}},{"$f":"IF(H127=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$147-YEAR)),H127)","v":{"$error":"#REF!"}},{"$f":"IF(I127=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$147-YEAR)),I127)","v":{"$error":"#REF!"}},{"$f":"IF(J127=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$147-YEAR)),J127)","v":{"$error":"#REF!"}},{"$f":"IF(K127=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$147-YEAR)),K127)","v":{"$error":"#REF!"}},{"$f":"IF(L127=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$147-YEAR)),L127)","v":{"$error":"#REF!"}},{"$f":"IF(M127=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$147-YEAR)),M127)","v":{"$error":"#REF!"}},{"$f":"IF(N127=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$147-YEAR)),N127)","v":{"$error":"#REF!"}},{"$f":"IF(O127=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$147-YEAR)),O127)","v":{"$error":"#REF!"}},{"$f":"IF(P127=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$147-YEAR)),P127)","v":{"$error":"#REF!"}},{"$f":"IF(Q127=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$147-YEAR)),Q127)","v":{"$error":"#REF!"}},{"$f":"IF(R127=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$147-YEAR)),R127)","v":{"$error":"#REF!"}},{"$f":"IF(S127=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$147-YEAR)),S127)","v":{"$error":"#REF!"}},{"$f":"IF(T127=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(T$147-YEAR)),T127)","v":{"$error":"#REF!"}},{"$f":"IF(U127=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(U$147-YEAR)),U127)","v":{"$error":"#REF!"}},{"$f":"IF(V127=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(V$147-YEAR)),V127)","v":{"$error":"#REF!"}},{"$f":"IF(W127=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(W$147-YEAR)),W127)","v":{"$error":"#REF!"}},{"$f":"X127*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E213*#REF!","v":{"$error":"#REF!"}},{"$f":"F213*#REF!","v":{"$error":"#REF!"}},{"$f":"G213*#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}},{"$f":"H213*#REF!","v":{"$error":"#REF!"}},{"$f":"I213*#REF!","v":{"$error":"#REF!"}},{"$f":"J213*#REF!","v":{"$error":"#REF!"}},{"$f":"K213*#REF!","v":{"$error":"#REF!"}},{"$f":"L213*#REF!","v":{"$error":"#REF!"}},{"$f":"M213*#REF!","v":{"$error":"#REF!"}},{"$f":"N213*#REF!","v":{"$error":"#REF!"}},{"$f":"O213*#REF!","v":{"$error":"#REF!"}},{"$f":"P213*#REF!","v":{"$error":"#REF!"}},{"$f":"Q213*#REF!","v":{"$error":"#REF!"}},{"$f":"R213*#REF!","v":{"$error":"#REF!"}},{"$f":"S213*#REF!","v":{"$error":"#REF!"}},{"$f":"T213*#REF!","v":{"$error":"#REF!"}},{"$f":"U213*#REF!","v":{"$error":"#REF!"}},{"$f":"V213*#REF!","v":{"$error":"#REF!"}},{"$f":"W213*#REF!","v":{"$error":"#REF!"}},{"$f":"X213*#REF!","v":{"$error":"#REF!"}},{"$f":"Y213*#REF!","v":{"$error":"#REF!"}},{"$f":"Z213*#REF!","v":{"$error":"#REF!"}},{"$f":"AA213*#REF!","v":{"$error":"#REF!"}},{"$f":"AB213*#REF!","v":{"$error":"#REF!"}},{"$f":"AC213*#REF!","v":{"$error":"#REF!"}},{"$f":"AD213*#REF!","v":{"$error":"#REF!"}},{"$f":"AE213*#REF!","v":{"$error":"#REF!"}},{"$f":"AF213*#REF!","v":{"$error":"#REF!"}},{"$f":"AG213*#REF!","v":{"$error":"#REF!"}},{"$f":"AH213*#REF!","v":{"$error":"#REF!"}},{"$f":"AI213*#REF!","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"B129","v":"Outside priority infrastructure area (total)"},null,{"$f":"D129","v":0},{"$f":"IF(E129=\"\",(($E46-$D46)/5)*((1+ICSInf)^(E$147-YEAR)),E129)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(H129=\"\",(($E46-$D46)/5)*((1+ICSInf)^(H$147-YEAR)),H129)","v":{"$error":"#VALUE!"}},{"$f":"IF(I129=\"\",(($F46-$E46)/5)*((1+ICSInf)^(I$147-YEAR)),I129)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(M129=\"\",(($F46-$E46)/5)*((1+ICSInf)^(M$147-YEAR)),M129)","v":{"$error":"#VALUE!"}},{"$f":"IF(N129=\"\",(($G46-$F46)/5)*((1+ICSInf)^(N$147-YEAR)),N129)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(R129=\"\",(($G46-$F46)/5)*((1+ICSInf)^(R$147-YEAR)),R129)","v":{"$error":"#VALUE!"}},{"$f":"IF(S129=\"\",((#REF!-$G46)/5)*((1+ICSInf)^(S$147-YEAR)),S129)","v":{"$error":"#REF!"}},{"$f":"IF(T129=\"\",((#REF!-$G46)/5)*((1+ICSInf)^(T$147-YEAR)),T129)","v":{"$error":"#REF!"}},{"$f":"IF(U129=\"\",((#REF!-$G46)/5)*((1+ICSInf)^(U$147-YEAR)),U129)","v":{"$error":"#REF!"}},{"$f":"IF(V129=\"\",((#REF!-$G46)/5)*((1+ICSInf)^(V$147-YEAR)),V129)","v":{"$error":"#REF!"}},{"$f":"IF(W129=\"\",((#REF!-$G46)/5)*((1+ICSInf)^(W$147-YEAR)),W129)","v":{"$error":"#REF!"}},{"$f":"X129*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"E215*$I46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"#REF!*$I46","v":{"$error":"#REF!"}},{"$f":"H215*$I46","v":{"$error":"#VALUE!"}},{"$f":"I215*$I46","v":{"$error":"#VALUE!"}},{"$f":"J215*$I46","v":{"$error":"#VALUE!"}},{"$f":"K215*$I46","v":{"$error":"#VALUE!"}},{"$f":"L215*$I46","v":{"$error":"#VALUE!"}},{"$f":"M215*$I46","v":{"$error":"#VALUE!"}},{"$f":"N215*$I46","v":{"$error":"#VALUE!"}},{"$f":"O215*$I46","v":{"$error":"#VALUE!"}},{"$f":"P215*$I46","v":{"$error":"#VALUE!"}},{"$f":"Q215*$I46","v":{"$error":"#VALUE!"}},{"$f":"R215*$I46","v":{"$error":"#VALUE!"}},{"$f":"S215*$I46","v":{"$error":"#REF!"}},{"$f":"T215*$I46","v":{"$error":"#REF!"}},{"$f":"U215*$I46","v":{"$error":"#REF!"}},{"$f":"V215*$I46","v":{"$error":"#REF!"}},{"$f":"W215*$I46","v":{"$error":"#REF!"}},{"$f":"X215*$I46","v":0},{"$f":"Y215*$I46","v":0},{"$f":"Z215*$I46","v":0},{"$f":"AA215*$I46","v":0},{"$f":"AB215*$I46","v":0},{"$f":"AC215*$I46","v":0},{"$f":"AD215*$I46","v":0},{"$f":"AE215*$I46","v":0},{"$f":"AF215*$I46","v":0},{"$f":"AG215*$I46","v":0},{"$f":"AH215*$I46","v":0},{"$f":"AI215*$I46","v":0}]
[null,null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(H130=\"\",(($E47-$D47)/5)*((1+ICSInf)^(H$147-YEAR)),H130)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(M130=\"\",(($F47-$E47)/5)*((1+ICSInf)^(M$147-YEAR)),M130)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(R130=\"\",(($G47-$F47)/5)*((1+ICSInf)^(R$147-YEAR)),R130)","v":{"$error":"#VALUE!"}},{"$f":"IF(S130=\"\",((#REF!-$G47)/5)*((1+ICSInf)^(S$147-YEAR)),S130)","v":{"$error":"#REF!"}},{"$f":"IF(T130=\"\",((#REF!-$G47)/5)*((1+ICSInf)^(T$147-YEAR)),T130)","v":{"$error":"#REF!"}},{"$f":"IF(U130=\"\",((#REF!-$G47)/5)*((1+ICSInf)^(U$147-YEAR)),U130)","v":{"$error":"#REF!"}},{"$f":"IF(V130=\"\",((#REF!-$G47)/5)*((1+ICSInf)^(V$147-YEAR)),V130)","v":{"$error":"#REF!"}},{"$f":"IF(W130=\"\",((#REF!-$G47)/5)*((1+ICSInf)^(W$147-YEAR)),W130)","v":{"$error":"#REF!"}},{"$f":"X130*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"#REF!*$I47","v":{"$error":"#REF!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,63.580805085756751,65.488229238329453,67.452876115479327,{"$f":"IF(H131=\"\",(($E48-$D48)/5)*((1+ICSInf)^(H$147-YEAR)),H131)","v":69.47646239894371},73.034266680899989,75.225294681327,77.482053521766815,79.8065151274198,{"$f":"IF(M131=\"\",(($F48-$E48)/5)*((1+ICSInf)^(M$147-YEAR)),M131)","v":82.200710581242404},86.279431553892621,88.867814500509411,91.533848935524674,94.279864403590409,{"$f":"IF(R131=\"\",(($G48-$F48)/5)*((1+ICSInf)^(R$147-YEAR)),R131)","v":97.108260335698134},{"$f":"IF(S131=\"\",((#REF!-$G48)/5)*((1+ICSInf)^(S$147-YEAR)),S131)","v":{"$error":"#REF!"}},{"$f":"IF(T131=\"\",((#REF!-$G48)/5)*((1+ICSInf)^(T$147-YEAR)),T131)","v":{"$error":"#REF!"}},{"$f":"IF(U131=\"\",((#REF!-$G48)/5)*((1+ICSInf)^(U$147-YEAR)),U131)","v":{"$error":"#REF!"}},{"$f":"IF(V131=\"\",((#REF!-$G48)/5)*((1+ICSInf)^(V$147-YEAR)),V131)","v":{"$error":"#REF!"}},{"$f":"IF(W131=\"\",((#REF!-$G48)/5)*((1+ICSInf)^(W$147-YEAR)),W131)","v":{"$error":"#REF!"}},{"$f":"X131*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,155.77297246010406,160.44616163390717,165.25954648292435,{"$f":"#REF!*$I48","v":{"$error":"#REF!"}},170.2173328774121,178.93395336820498,184.30197196925116,189.8310311283287,195.52596206217854,201.39174092404392,211.38460730703693,217.72614552624808,224.25792989203546,230.98566778879652,237.91523782246045,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(H132=\"\",(($E49-$D49)/5)*((1+ICSInf)^(H$147-YEAR)),H132)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(M132=\"\",(($F49-$E49)/5)*((1+ICSInf)^(M$147-YEAR)),M132)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(R132=\"\",(($G49-$F49)/5)*((1+ICSInf)^(R$147-YEAR)),R132)","v":{"$error":"#VALUE!"}},{"$f":"IF(S132=\"\",((#REF!-$G49)/5)*((1+ICSInf)^(S$147-YEAR)),S132)","v":{"$error":"#REF!"}},{"$f":"IF(T132=\"\",((#REF!-$G49)/5)*((1+ICSInf)^(T$147-YEAR)),T132)","v":{"$error":"#REF!"}},{"$f":"IF(U132=\"\",((#REF!-$G49)/5)*((1+ICSInf)^(U$147-YEAR)),U132)","v":{"$error":"#REF!"}},{"$f":"IF(V132=\"\",((#REF!-$G49)/5)*((1+ICSInf)^(V$147-YEAR)),V132)","v":{"$error":"#REF!"}},{"$f":"IF(W132=\"\",((#REF!-$G49)/5)*((1+ICSInf)^(W$147-YEAR)),W132)","v":{"$error":"#REF!"}},{"$f":"X132*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"#REF!*$I49","v":{"$error":"#REF!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(H133=\"\",(($E50-$D50)/5)*((1+ICSInf)^(H$147-YEAR)),H133)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(M133=\"\",(($F50-$E50)/5)*((1+ICSInf)^(M$147-YEAR)),M133)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(R133=\"\",(($G50-$F50)/5)*((1+ICSInf)^(R$147-YEAR)),R133)","v":{"$error":"#VALUE!"}},{"$f":"IF(S133=\"\",((#REF!-$G50)/5)*((1+ICSInf)^(S$147-YEAR)),S133)","v":{"$error":"#REF!"}},{"$f":"IF(T133=\"\",((#REF!-$G50)/5)*((1+ICSInf)^(T$147-YEAR)),T133)","v":{"$error":"#REF!"}},{"$f":"IF(U133=\"\",((#REF!-$G50)/5)*((1+ICSInf)^(U$147-YEAR)),U133)","v":{"$error":"#REF!"}},{"$f":"IF(V133=\"\",((#REF!-$G50)/5)*((1+ICSInf)^(V$147-YEAR)),V133)","v":{"$error":"#REF!"}},{"$f":"IF(W133=\"\",((#REF!-$G50)/5)*((1+ICSInf)^(W$147-YEAR)),W133)","v":{"$error":"#REF!"}},{"$f":"X133*((1+ICSInf)^(X$147-YEAR))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"#REF!*$I50","v":{"$error":"#REF!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},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":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Water Supply"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (EP)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$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,1,"Goondiwindi",5271.04,5377,5485,5592,null,null,{"$f":"NPV(WACC,E81:AH81)","v":410.9831846983293},null,8803]
[null,2,"Texas",660.15,674,687,699,null,null,{"$f":"NPV(WACC,E82:AH82)","v":48.57808005378245},null,2159]
[null,3,"Inglewood",683.07,697,711,726,null,null,55.881542196137083,null,1089]
[null,4,"Yelarbon",225.4,231,235,238,null,null,14.679217941967309,null,618]
[null,5,"Talwood",69.509999999999991,71,73,75,null,null,7.2199971918545813,null,232]
[null,6,"Toobeah",213,215,218,220,null,null,5.5026624996858162]
[null,7,"Bungunya",189,190,192,195,null,null,4.4784524899944662]
[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",{"$f":"SUM(D8:D37)","v":7311.1699999999992},{"$f":"SUM(E8:E37)","v":7455},{"$f":"SUM(F8:F37)","v":7601},{"$f":"SUM(G8:G37)","v":7745},{"$f":"SUM(H8:H37)","v":0}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",{"$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,{"$f":"B8","v":1},{"$f":"C8","v":"Goondiwindi"}]
[null,{"$f":"B9","v":2},"Texas"]
[null,{"$f":"B10","v":3},"Inglewood"]
[null,{"$f":"B11","v":4},"Yelarbon"]
[null,{"$f":"B12","v":5},"Talwood"]
[null,{"$f":"B13","v":6},"Toobeah"]
[null,{"$f":"B14","v":7},"Bungunya"]
[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":6.25E-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":1},"Goondiwindi",5271.04,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":21.827760000000008},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":22.482592800000006},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":23.157070584000007},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":23.851782701520005},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":24.567336182565604},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":25.791529605026401},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":26.565275493177193},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":27.362233757972508},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":28.183100770711683},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":29.028593793833032},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":29.622604833503132},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":30.51128297850822},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":31.426621467863466},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":32.369420111899373},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":33.340502715256356},{"$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$80-YEAR)))))","v":34.340717796714038},35.370939330615464,36.432067510533926,37.525029535849946,38.65078042192544,{"$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$80-YEAR)))","v":39.810303834583202},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":41.0046129496207},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":42.234751338109319},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":43.501793878252599},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":44.806847694600179},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":46.151053125438189},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":47.535584719201339},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":48.961652260777377},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":50.430501828600697},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":51.943416883458717}]
[null,2,"Texas",660.15,2.8531000000000049,2.9386930000000047,3.026853790000005,3.1176594037000047,3.2111891858110049,3.1045359709753999,3.197672050104662,3.2936022116078014,3.3924102779560359,3.4941825862947167,3.322161289738669,3.4218261284308285,3.5244809122837535,3.6302153396522661,3.7391217998418345,3.8512954538370887,3.9668343174522014,4.0858393469757672,4.2084145273850408,4.3346669632065913,{"$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$80-YEAR)))","v":4.464706972102789},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":4.5986481812658724},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":4.736607626703849},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":4.8787058555049647},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":5.0250670311701136},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":5.1758190421052168},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":5.3310936133683731},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":5.4910264217694245},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":5.6557572144225077},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":5.8254299308551829}]
[null,3,"Inglewood",683.07,2.8695799999999898,2.9556673999999892,3.0443374219999888,3.1356675446599884,3.229737570999788,3.3433464302811995,3.4436468231896358,3.5469562278853242,3.6533649147218843,3.7629658621635409,4.1527016121733364,4.2772826605385355,4.4056011403546922,4.5377691745653328,4.6739022498022935,4.8141193172963614,4.9585428968152518,5.1072991837197099,5.2605181592313013,5.4183337040082398,{"$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$80-YEAR)))","v":5.5808837151284862},{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83)<($L10*((1+ICSInf)^(Z$80-YEAR)))),Y83*((1+ICSInf)),Z45*((1+ICSInf)^(Z$80-YEAR))))","v":5.7483102265823414},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":5.9207595333798118},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":6.0983823193812059},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":6.2813337889626419},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":6.4697738026315212},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":6.6638670167104674},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":6.8637830272117819},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":7.0696965180281355},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":7.2817874135689795}]
[null,4,"Yelarbon",225.4,1.1535999999999988,1.1882079999999986,1.2238542399999988,1.2605698671999985,1.2983869632159983,0.9552418372232,0.98389909233989603,1.0134160651100927,1.0438185470633956,1.0751331034752976,0.83054032243466724,0.85545653210770711,0.88112022807093837,0.90755383491306651,0.93478044996045861,0.96282386345927218,0.99170857936305035,1.0214598367439418,1.0521036318462602,1.0836667408016478,{"$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$80-YEAR)))","v":1.1161767430256972},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":1.1496620453164681},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":1.1841519066759623},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":1.2196764638762412},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":1.2562667577925284},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":1.2939547605263042},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":1.3327734033420933},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":1.3727566054423561},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":1.4139393036056269},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":1.4563574827137957}]
[null,5,"Talwood",69.509999999999991,0.30694000000000188,0.31614820000000193,0.32563264600000197,0.33540162538000201,0.34546367414140206,0.4776209186116,0.49194954616994802,0.50670803255504637,0.5219092735316978,0.53756655173764878,0.55369354828977824,0.57030435473847152,0.58741348538062554,0.60503588994204449,0.62318696664030582,0.6418825756395149,0.66113905290870034,0.68097322449596132,0.70140242123084018,0.72244449386776532,{"$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$80-YEAR)))","v":0.74411782868379817},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":0.76644136354431214},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":0.78943460445064151},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":0.81311764258416075},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":0.83751117186168555},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":0.86263650701753614},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":0.88851560222806225},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":0.91517107029490419},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":0.94262620240375139},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":0.97090498847586393}]
[null,6,"Toobeah",213,0.41200000000000003,0.42436000000000001,0.4370908,0.45020352399999997,0.46370962971999996,0.71643137791739997,0.73792431925492197,0.76006204883256956,0.78286391029754665,0.806349827606473,0.55369354828977824,0.57030435473847152,0.58741348538062554,0.60503588994204449,0.62318696664030582,0,0,0,0,0,{"$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$80-YEAR))))","v":0}]
[null,7,"Bungunya",189,0.20600000000000002,0.21218000000000001,0.2185454,0.22510176199999998,0.23185481485999998,0.4776209186116,0.49194954616994802,0.50670803255504637,0.5219092735316978,0.53756655173764878,0.83054032243466724,0.85545653210770711,0.88112022807093837,0.90755383491306651,0.93478044996045861,0,0,0,0,0,{"$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":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Wastewater"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (EP)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$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,1,"Goondiwindi",5271.04,5377,5485,5592,null,null,{"$f":"NPV(WACCII,E81:AH81)","v":410.9831846983293},null,8803]
[null,2,"Texas",660.15,674,687,699,null,null,48.57808005378245,null,2159]
[null,3,"Inglewood",683.07,697,711,726,null,null,55.881542196137083,null,1089]
[null,4,"Yelarbon",225.4,231,235,238,null,null,14.679217941967309,null,618]
[null,5,"Talwood",69.509999999999991,71,73,75,null,null,7.2199971918545813,null,232]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":6909.1699999999992},{"$f":"SUM(E8:E37)","v":7050},{"$f":"SUM(F8:F37)","v":7191},{"$f":"SUM(G8:G37)","v":7330},{"$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":1},{"$f":"C8","v":"Goondiwindi"}]
[null,{"$f":"B9","v":2},"Texas"]
[null,3,"Inglewood"]
[null,4,"Yelarbon"]
[null,5,"Talwood"]
[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,{"$f":"B8","v":1},"Goondiwindi",5271.04,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":21.827760000000008},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":22.482592800000006},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":23.157070584000007},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":23.851782701520005},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":24.567336182565604},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":25.791529605026401},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":26.565275493177193},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":27.362233757972508},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":28.183100770711683},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":29.028593793833032},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":29.622604833503132},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":30.51128297850822},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":31.426621467863466},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":32.369420111899373},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":33.340502715256356},{"$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$80-YEAR)))))","v":34.340717796714038},35.370939330615464,36.432067510533926,37.525029535849946,38.65078042192544,{"$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$80-YEAR)))","v":39.810303834583202},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":41.0046129496207},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":42.234751338109319},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":43.501793878252599},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":44.806847694600179},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":46.151053125438189},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":47.535584719201339},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":48.961652260777377},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":50.430501828600697},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":51.943416883458717}]
[null,2,"Texas",660.15,2.8531000000000049,2.9386930000000047,3.026853790000005,3.1176594037000047,3.2111891858110049,3.1045359709753999,3.197672050104662,3.2936022116078014,3.3924102779560359,3.4941825862947167,3.322161289738669,3.4218261284308285,3.5244809122837535,3.6302153396522661,3.7391217998418345,3.8512954538370887,3.9668343174522014,4.0858393469757672,4.2084145273850408,4.3346669632065913,{"$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$80-YEAR)))","v":4.464706972102789},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":4.5986481812658724},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":4.736607626703849},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":4.8787058555049647},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":5.0250670311701136},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":5.1758190421052168},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":5.3310936133683731},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":5.4910264217694245},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":5.6557572144225077},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":5.8254299308551829}]
[null,3,"Inglewood",683.07,2.8695799999999898,2.9556673999999892,3.0443374219999888,3.1356675446599884,3.229737570999788,3.3433464302811995,3.4436468231896358,3.5469562278853242,3.6533649147218843,3.7629658621635409,4.1527016121733364,4.2772826605385355,4.4056011403546922,4.5377691745653328,4.6739022498022935,4.8141193172963614,4.9585428968152518,5.1072991837197099,5.2605181592313013,5.4183337040082398,{"$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$80-YEAR)))","v":5.5808837151284862},{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83)<($L10*((1+ICSInf)^(Z$80-YEAR)))),Y83*((1+ICSInf)),Z45*((1+ICSInf)^(Z$80-YEAR))))","v":5.7483102265823414},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":5.9207595333798118},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":6.0983823193812059},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":6.2813337889626419},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":6.4697738026315212},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":6.6638670167104674},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":6.8637830272117819},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":7.0696965180281355},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":7.2817874135689795}]
[null,4,"Yelarbon",225.4,1.1535999999999988,1.1882079999999986,1.2238542399999988,1.2605698671999985,1.2983869632159983,0.9552418372232,0.98389909233989603,1.0134160651100927,1.0438185470633956,1.0751331034752976,0.83054032243466724,0.85545653210770711,0.88112022807093837,0.90755383491306651,0.93478044996045861,0.96282386345927218,0.99170857936305035,1.0214598367439418,1.0521036318462602,1.0836667408016478,{"$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$80-YEAR)))","v":1.1161767430256972},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":1.1496620453164681},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":1.1841519066759623},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":1.2196764638762412},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":1.2562667577925284},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":1.2939547605263042},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":1.3327734033420933},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":1.3727566054423561},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":1.4139393036056269},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":1.4563574827137957}]
[null,5,"Talwood",69.509999999999991,0.30694000000000188,0.31614820000000193,0.32563264600000197,0.33540162538000201,0.34546367414140206,0.4776209186116,0.49194954616994802,0.50670803255504637,0.5219092735316978,0.53756655173764878,0.55369354828977824,0.57030435473847152,0.58741348538062554,0.60503588994204449,0.62318696664030582,0.6418825756395149,0.66113905290870034,0.68097322449596132,0.70140242123084018,0.72244449386776532,{"$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$80-YEAR)))","v":0.74411782868379817},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":0.76644136354431214},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":0.78943460445064151},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":0.81311764258416075},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":0.83751117186168555},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":0.86263650701753614},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":0.88851560222806225},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":0.91517107029490419},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":0.94262620240375139},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":0.97090498847586393}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Transport (Road and Path)"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (trips)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$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,null,"Goondiwindi",33461.382327332773,34127.259999999995,34805.67,35499.17,null,null,{"$f":"NPV(WACCII,E81:AH81)","v":2627.8260690690377},null,73903.39208508782]
[null,null,"Texas",5030.7113873901035,5140.5600000000004,5243.63,5346.7,null,null,402.23107296413616,null,15097.012152670199]
[null,null,"Inglewood",4961.200230833233,5069.79,5168.8599999999997,5278.02,null,null,411.05344561982298,null,10506.557999999999]
[null,null,"Yelarbon",1679.9549961640982,1717.27,1752.36,1787.45,null,null,136.86338958236234,null,4779.9980000000005]
[null,null,"Talwood",487.16286682948743,508,518,528.00000000000011,null,null,48.307619537482836,null,1632.1360000000002]
[null,null,"Inside PIA total",45620.411808549688,46562.87999999999,47488.52,48439.34,null,null,3626.2815967728443,null,105919.09623775803]
[null,null,"Outside PIA total",16526.51919783606,16863.75,17200.63,17547.509999999998,null,null,1316.2912077000067,null,56427.012000000002]
[null,null,"Total region total",62146.931006385748,63426.62999999999,64689.149999999994,65986.849999999991,null,null,4942.5728044728476,null,162346.10823775805]
[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":169914.27382132117},{"$f":"SUM(E8:E37)","v":173416.13999999996},{"$f":"SUM(F8:F37)","v":176866.82},{"$f":"SUM(G8:G37)","v":180413.03999999998},{"$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},{"$f":"C8","v":"Goondiwindi"}]
[null,{"$f":"B9","v":0},"Texas"]
[null,0,"Inglewood"]
[null,0,"Yelarbon"]
[null,0,"Talwood"]
[null,0,"Inside PIA total"]
[null,0,"Outside PIA total"]
[null,0,"Total region total"]
[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":0},"Goondiwindi",33461.382327332773,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":137.17080056944778},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":141.28592458653122},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":145.52450232412716},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":149.89023739385095},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":154.38694451566647},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":162.0114036976486},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":166.87174580857805},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":171.87789818283539},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":177.03423512832046},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":182.34526218217007},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":191.99323786948057},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":197.75303500556495},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":203.68562605573189},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":209.79619483740387},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":216.09008068252601},{"$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$80-YEAR)))))","v":222.57278310300174},229.24996659609181,236.12746559397456,243.21128956179379,250.50762824864759,{"$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$80-YEAR)))","v":258.02285709610697},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":265.76354280899017},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":273.73644909325986},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":281.94854256605765},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":290.40699884303939},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":299.1192088083306},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":308.09278507258051},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":317.33556862475791},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":326.85563568350068},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":336.6613047540057}]
[null,0,"Texas",5030.7113873901035,22.628814197638768,23.307678623567927,24.006908982274968,24.727116251743215,25.468929739295511,24.614194040648734,25.352619861868195,26.113198457724238,26.896594411455968,27.703492243799648,28.534597011113636,29.390634921447042,30.27235396909045,31.18052458816317,32.115940325808062,33.079418535582299,34.071801091649768,35.093955124399265,36.146773778131241,37.231176991475181,{"$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$80-YEAR)))","v":38.34811230121943},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":39.498555670256017},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":40.683512340363698},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":41.904017710574614},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":43.161138241891855},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":44.455972389148613},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":45.789651560823074},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":47.163341107647767},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":48.578241340877199},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":50.035588581103518}]
[null,0,"Inglewood",4961.200230833233,22.369492448353988,23.040577221804604,23.731794538458743,24.443748374612504,25.177060825850877,23.658952203425535,24.368720769528306,25.099782392614149,25.852775864392576,26.628359140324353,30.220593865656305,31.12721168162599,32.061028032074766,33.022858873037016,34.01354463922813,35.033950978404967,36.084969507757116,37.167518592989829,38.282544150779522,39.431020475302908,{"$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$80-YEAR)))","v":40.613951089561986},{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83)<($L10*((1+ICSInf)^(Z$80-YEAR)))),Y83*((1+ICSInf)),Z45*((1+ICSInf)^(Z$80-YEAR))))","v":41.832369622248848},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":43.087340710916315},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":44.379960932243804},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":45.711359760211117},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":47.082700553017453},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":48.495181569607979},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":49.950037016696221},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":51.448538127197111},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":52.991994271013027}]
[null,0,"Yelarbon",1679.9549961640982,7.6868907901957577,7.9174975139016297,8.1550224393186781,8.3996731124982382,8.6516633058731855,8.3798590170405021,8.6312547875517183,8.890192431178269,9.1568982041136167,9.4316051502370257,9.7145533047441983,10.005989903886523,10.306169601003118,10.615354689033213,10.93381532970421,11.261829789595334,11.599684683283195,11.94767522378169,12.306105480495141,12.675288644909994,{"$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$80-YEAR)))","v":13.055547304257294},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":13.447213723385014},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":13.850630135086565},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":14.266149039139162},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":14.694133510313337},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":15.134957515622737},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":15.58900624109142},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":16.056676428324163},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":16.53837672117389},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":17.034528022809106}]
[null,0,"Talwood",487.16286682948743,4.29244943312559,4.4212229161193575,4.5538596036029384,4.6904753917110256,4.8311896534623564,2.3881045930579998,2.45974773084974,2.5335401627752319,2.6095463676584889,2.6878327586882436,2.7684677414489225,2.8515217736923897,2.9370674269031611,3.0251794497102562,3.1159348332015639,3.2094128781976106,3.3056952645435387,3.4048661224798451,3.5070121061542401,3.6122224693388674,{"$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$80-YEAR)))","v":3.720589143419033},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":3.832206817721604},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":3.9471730222532524},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":4.0655882129208498},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":4.1875558593084756},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":4.31318253508773},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":4.4425780111403617},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":4.5758553514745728},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":4.7131310120188097},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":4.8545249423793742}]
[null,0,"Inside PIA total",45620.411808549688,194.14844743876216,199.97290086192501,205.97208788778278,212.15125052441624,218.51578804014872,221.0525135518223,227.684088958377,234.51461162712826,241.55004997594213,248.79655147522038,263.23144979244336,271.12839328621664,279.26224508480311,287.64011243734723,296.26931581046767,305.15739528478161,314.31211714332511,323.74148065762483,333.45372507735357,343.4573368296742,{"$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$80-YEAR)))","v":353.76105693456435},{"$f":"IF(Z48=\"\",IF(($D86+NPV(ICSInf,$E86:Y86)<($L13*((1+ICSInf)^(Z$80-YEAR)))),Y86*((1+ICSInf)),Z48*((1+ICSInf)^(Z$80-YEAR))))","v":364.37388864260129},{"$f":"IF(AA48=\"\",IF(($D86+NPV(ICSInf,$E86:Z86)<($L13*((1+ICSInf)^(AA$80-YEAR)))),Z86*((1+ICSInf)),AA48*((1+ICSInf)^(AA$80-YEAR))))","v":375.30510530187934},{"$f":"IF(AB48=\"\",IF(($D86+NPV(ICSInf,$E86:AA86)<($L13*((1+ICSInf)^(AB$80-YEAR)))),AA86*((1+ICSInf)),AB48*((1+ICSInf)^(AB$80-YEAR))))","v":386.56425846093572},{"$f":"IF(AC48=\"\",IF(($D86+NPV(ICSInf,$E86:AB86)<($L13*((1+ICSInf)^(AC$80-YEAR)))),AB86*((1+ICSInf)),AC48*((1+ICSInf)^(AC$80-YEAR))))","v":398.1611862147638},{"$f":"IF(AD48=\"\",IF(($D86+NPV(ICSInf,$E86:AC86)<($L13*((1+ICSInf)^(AD$80-YEAR)))),AC86*((1+ICSInf)),AD48*((1+ICSInf)^(AD$80-YEAR))))","v":410.10602180120674},{"$f":"IF(AE48=\"\",IF(($D86+NPV(ICSInf,$E86:AD86)<($L13*((1+ICSInf)^(AE$80-YEAR)))),AD86*((1+ICSInf)),AE48*((1+ICSInf)^(AE$80-YEAR))))","v":422.40920245524296},{"$f":"IF(AF48=\"\",IF(($D86+NPV(ICSInf,$E86:AE86)<($L13*((1+ICSInf)^(AF$80-YEAR)))),AE86*((1+ICSInf)),AF48*((1+ICSInf)^(AF$80-YEAR))))","v":435.08147852890028},{"$f":"IF(AG48=\"\",IF(($D86+NPV(ICSInf,$E86:AF86)<($L13*((1+ICSInf)^(AG$80-YEAR)))),AF86*((1+ICSInf)),AG48*((1+ICSInf)^(AG$80-YEAR))))","v":448.13392288476729},{"$f":"IF(AH48=\"\",IF(($D86+NPV(ICSInf,$E86:AG86)<($L13*((1+ICSInf)^(AH$80-YEAR)))),AG86*((1+ICSInf)),AH48*((1+ICSInf)^(AH$80-YEAR))))","v":461.57794057131031}]
[null,0,"Outside PIA total",16526.51919783606,69.469545245771656,71.553631603144808,73.700240551239148,75.911247767776317,78.188585200809612,80.450467530938141,82.863981556866293,85.34990100357227,87.910398033679442,90.547709974689823,96.032609015378412,98.913587285839739,101.88099490441493,104.9374247515474,108.08554749409382,111.32811391891661,114.66795733648411,118.10799605657864,121.651235938276,125.30077301642427,{"$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$80-YEAR)))","v":129.05979620691699},{"$f":"IF(Z49=\"\",IF(($D87+NPV(ICSInf,$E87:Y87)<($L14*((1+ICSInf)^(Z$80-YEAR)))),Y87*((1+ICSInf)),Z49*((1+ICSInf)^(Z$80-YEAR))))","v":132.9315900931245},{"$f":"IF(AA49=\"\",IF(($D87+NPV(ICSInf,$E87:Z87)<($L14*((1+ICSInf)^(AA$80-YEAR)))),Z87*((1+ICSInf)),AA49*((1+ICSInf)^(AA$80-YEAR))))","v":136.91953779591825},{"$f":"IF(AB49=\"\",IF(($D87+NPV(ICSInf,$E87:AA87)<($L14*((1+ICSInf)^(AB$80-YEAR)))),AA87*((1+ICSInf)),AB49*((1+ICSInf)^(AB$80-YEAR))))","v":141.02712392979581},{"$f":"IF(AC49=\"\",IF(($D87+NPV(ICSInf,$E87:AB87)<($L14*((1+ICSInf)^(AC$80-YEAR)))),AB87*((1+ICSInf)),AC49*((1+ICSInf)^(AC$80-YEAR))))","v":145.25793764768969},{"$f":"IF(AD49=\"\",IF(($D87+NPV(ICSInf,$E87:AC87)<($L14*((1+ICSInf)^(AD$80-YEAR)))),AC87*((1+ICSInf)),AD49*((1+ICSInf)^(AD$80-YEAR))))","v":149.61567577712037},{"$f":"IF(AE49=\"\",IF(($D87+NPV(ICSInf,$E87:AD87)<($L14*((1+ICSInf)^(AE$80-YEAR)))),AD87*((1+ICSInf)),AE49*((1+ICSInf)^(AE$80-YEAR))))","v":154.104146050434},{"$f":"IF(AF49=\"\",IF(($D87+NPV(ICSInf,$E87:AE87)<($L14*((1+ICSInf)^(AF$80-YEAR)))),AE87*((1+ICSInf)),AF49*((1+ICSInf)^(AF$80-YEAR))))","v":158.72727043194703},{"$f":"IF(AG49=\"\",IF(($D87+NPV(ICSInf,$E87:AF87)<($L14*((1+ICSInf)^(AG$80-YEAR)))),AF87*((1+ICSInf)),AG49*((1+ICSInf)^(AG$80-YEAR))))","v":163.48908854490546},{"$f":"IF(AH49=\"\",IF(($D87+NPV(ICSInf,$E87:AG87)<($L14*((1+ICSInf)^(AH$80-YEAR)))),AG87*((1+ICSInf)),AH49*((1+ICSInf)^(AH$80-YEAR))))","v":168.39376120125263}]
[null,0,"Total region total",62146.931006385748,263.61799268453382,271.52653246506981,279.67232843902195,288.06249829219257,296.70437324095832,301.50298108275956,310.54807051524239,319.86451263069961,329.46044800962062,339.3442614499092,359.26405880782175,370.04198057205633,381.14323998921799,392.57753718889461,404.35486330456143,416.4855092036982,428.98007447980916,441.84947671420343,455.10496101562956,468.75810984609842,{"$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$80-YEAR)))","v":482.82085314148134},{"$f":"IF(Z50=\"\",IF(($D88+NPV(ICSInf,$E88:Y88)<($L15*((1+ICSInf)^(Z$80-YEAR)))),Y88*((1+ICSInf)),Z50*((1+ICSInf)^(Z$80-YEAR))))","v":497.30547873572579},{"$f":"IF(AA50=\"\",IF(($D88+NPV(ICSInf,$E88:Z88)<($L15*((1+ICSInf)^(AA$80-YEAR)))),Z88*((1+ICSInf)),AA50*((1+ICSInf)^(AA$80-YEAR))))","v":512.22464309779753},{"$f":"IF(AB50=\"\",IF(($D88+NPV(ICSInf,$E88:AA88)<($L15*((1+ICSInf)^(AB$80-YEAR)))),AA88*((1+ICSInf)),AB50*((1+ICSInf)^(AB$80-YEAR))))","v":527.5913823907315},{"$f":"IF(AC50=\"\",IF(($D88+NPV(ICSInf,$E88:AB88)<($L15*((1+ICSInf)^(AC$80-YEAR)))),AB88*((1+ICSInf)),AC50*((1+ICSInf)^(AC$80-YEAR))))","v":543.41912386245349},{"$f":"IF(AD50=\"\",IF(($D88+NPV(ICSInf,$E88:AC88)<($L15*((1+ICSInf)^(AD$80-YEAR)))),AC88*((1+ICSInf)),AD50*((1+ICSInf)^(AD$80-YEAR))))","v":559.72169757832705},{"$f":"IF(AE50=\"\",IF(($D88+NPV(ICSInf,$E88:AD88)<($L15*((1+ICSInf)^(AE$80-YEAR)))),AD88*((1+ICSInf)),AE50*((1+ICSInf)^(AE$80-YEAR))))","v":576.51334850567684},{"$f":"IF(AF50=\"\",IF(($D88+NPV(ICSInf,$E88:AE88)<($L15*((1+ICSInf)^(AF$80-YEAR)))),AE88*((1+ICSInf)),AF50*((1+ICSInf)^(AF$80-YEAR))))","v":593.8087489608472},{"$f":"IF(AG50=\"\",IF(($D88+NPV(ICSInf,$E88:AF88)<($L15*((1+ICSInf)^(AG$80-YEAR)))),AF88*((1+ICSInf)),AG50*((1+ICSInf)^(AG$80-YEAR))))","v":611.6230114296726},{"$f":"IF(AH50=\"\",IF(($D88+NPV(ICSInf,$E88:AG88)<($L15*((1+ICSInf)^(AH$80-YEAR)))),AG88*((1+ICSInf)),AH50*((1+ICSInf)^(AH$80-YEAR))))","v":629.97170177256282}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null," Parks and Community Facilities"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (population)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$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,"Local recreation - Goondiwindi",5271,5377,5485,5592,null,null,{"$f":"NPV(WACCII,E81:AH81)","v":411.01966041997247},null,8803]
[null,null,"Local recreation - balance of region",5226,5334,5441,5548,null,null,412.06274443118446,null,16325]
[null,null,"Region-wide",10497,10711,10926,11140,null,null,823.08240485115687,null,25128]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":20994},{"$f":"SUM(E8:E37)","v":21422},{"$f":"SUM(F8:F37)","v":21852},{"$f":"SUM(G8:G37)","v":22280},{"$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},{"$f":"C8","v":"Local recreation - Goondiwindi"}]
[null,{"$f":"B9","v":0},"Local recreation - balance of region"]
[null,0,"Region-wide"]
[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,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,{"$f":"B8","v":0},"Local recreation - Goondiwindi",5271,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":21.835999999999999},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":22.491079999999997},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":23.1658124},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":23.860786771999997},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":24.576610375159994},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":25.791529605026401},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":26.565275493177193},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":27.362233757972508},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":28.183100770711683},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":29.028593793833032},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":29.622604833503132},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":30.51128297850822},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":31.426621467863466},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":32.369420111899373},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":33.340502715256356},{"$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$80-YEAR)))))","v":34.340717796714038},35.370939330615464,36.432067510533926,37.525029535849946,38.65078042192544,{"$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$80-YEAR)))","v":39.810303834583202},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":41.0046129496207},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":42.234751338109319},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":43.501793878252599},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":44.806847694600179},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":46.151053125438189},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":47.535584719201339},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":48.961652260777377},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":50.430501828600697},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":51.943416883458717}]
[null,0,"Local recreation - balance of region",5226,22.248000000000001,22.91544,23.6029032,24.310990296,25.040320004879998,25.552719145720598,26.319300720092215,27.108879741694977,27.92214613394583,28.759810517964205,29.622604833503132,30.51128297850822,31.426621467863466,32.369420111899373,33.340502715256356,34.340717796714038,35.370939330615464,36.432067510533926,37.525029535849946,38.65078042192544,{"$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$80-YEAR)))","v":39.810303834583202},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":41.0046129496207},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":42.234751338109319},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":43.501793878252599},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":44.806847694600179},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":46.151053125438189},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":47.535584719201339},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":48.961652260777377},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":50.430501828600697},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":51.943416883458717}]
[null,0,"Region-wide",10497,44.083999999999996,45.406519999999993,46.7687156,48.17177706799999,49.616930380039989,51.344248750746999,52.884576213269412,54.471113499667482,56.105246904657513,57.788404311797237,59.245209667006264,61.02256595701644,62.853242935726932,64.738840223798746,66.681005430512712,68.681435593428077,70.741878661230928,72.864135021067852,75.050059071699891,77.301560843850879,{"$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$80-YEAR)))","v":79.620607669166404},{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83)<($L10*((1+ICSInf)^(Z$80-YEAR)))),Y83*((1+ICSInf)),Z45*((1+ICSInf)^(Z$80-YEAR))))","v":82.0092258992414},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":84.469502676218639},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":87.003587756505198},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":89.613695389200359},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":92.302106250876378},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":95.071169438402677},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":97.923304521554755},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":100.86100365720139},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":103.88683376691743}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(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 - Stormwater","index":30,"n_rows":110,"n_cols":34,"rows_kept":110,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,"Stormwater"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (Imp Ha)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$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,null,"Goondiwindi",244.23532777333088,249.02425576888638,253.91307551404245,258.80189525919849,null,null,{"$f":"NPV(WACCII,E81:AH81)","v":18.694352404132662},null,375.95875761363698]
[null,null,"Texas",55.275169326460762,56.358996175999202,57.465430456755023,58.571864737510829,null,null,4.2308928196741959,null,85.086724252054694]
[null,null,"Inglewood",43.239083811455657,44.086908984229296,44.95241885385834,45.817928723487377,null,null,3.3096222310368106,null,66.559217203801538]
[null,null,"Yelarbon",24.272988142421799,24.748929086390852,25.234797632872148,25.72066617935344,null,null,1.8579121962933149,null,37.364137894353831]
[null,null,"Talwood",8.9927975069869515,9.1691268698690482,9.3491342685413255,9.5291416672136009,null,null,0.68833009224055852,null,13.842882637091636]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":376.01536656065605},{"$f":"SUM(E8:E37)","v":383.38821688537473},{"$f":"SUM(F8:F37)","v":390.91485672606922},{"$f":"SUM(G8:G37)","v":398.44149656676376},{"$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":0},{"$f":"C8","v":"Goondiwindi"}]
[null,{"$f":"B9","v":0},"Texas"]
[null,0,"Inglewood"]
[null,0,"Yelarbon"]
[null,0,"Talwood"]
[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,{"$f":"B8","v":0},"Goondiwindi",244.23532777333088,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":0.98651916708443244},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":1.0161147420969654},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":1.0465981843598744},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":1.0779961298906704},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":1.1103360137873906},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":1.1675012888039851},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":1.2025263274681046},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":1.2386021172921478},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":1.2757601808109122},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":1.3140329862352396},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":1.353453975822289},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":1.3940575950969574},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":1.4358793229498661},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":1.4789557026383622},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":1.5233243737175131},{"$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$80-YEAR)))))","v":1.5690241049290383},1.6160948280769094,1.6645776729192168,1.7145150031067933,1.765950453199997,{"$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$80-YEAR)))","v":1.8189289667959967},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":1.8734968357998767},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":1.929701740873873},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":1.9875927931000892},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":2.0472205768930918},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":2.1086371941998845},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":2.1718963100258812},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":2.2370531993266578},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":2.3041647953064577},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":2.3732897391656516}]
[null,0,"Texas",55.275169326460762,0.22326833100491861,0.22996638093506616,0.23686537236311814,0.24397133353401168,0.25129047354003203,0.26422807877897997,0.27215492114234935,0.28031956877661984,0.28872915583991843,0.29739103051511601,0.30631276143056552,0.31550214427348244,0.32496720860168687,0.33471622485973751,0.3447577116055297,0.35510044295369553,0.36575345624230637,0.37672605992957559,0.3880278417274628,0.39966867697928671,{"$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$80-YEAR)))","v":0.41165873728866526},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":0.42400849940732521},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":0.436728754389545},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":0.44983061702123134},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":0.46332553553186828},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":0.47722530159782434},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":0.49154206064575906},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":0.50628832246513189},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":0.52147697213908584},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":0.53712128130325842}]
[null,0,"Inglewood",43.239083811455657,0.17465198559136969,0.17989154515911077,0.1852882915138841,0.1908469402593006,0.19657234846707961,0.206692809499815,0.21289359378480946,0.21928040159835374,0.22585881364630433,0.23263457805569349,0.23961361539736234,0.24680202385928315,0.25420608457506166,0.2618322671123135,0.26968723512568293,0.27777785217945339,0.28611118774483696,0.2946945233771821,0.30353535907849755,0.31264141985085248,{"$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$80-YEAR)))","v":0.322020662446378},{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83)<($L10*((1+ICSInf)^(Z$80-YEAR)))),Y83*((1+ICSInf)),Z45*((1+ICSInf)^(Z$80-YEAR))))","v":0.33168128231976934},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":0.34163172078936244},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":0.35188067241304333},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":0.36243709258543466},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":0.37331020536299769},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":0.38450951152388763},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":0.39604479686960425},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":0.40792614077569239},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":0.42016392499896316}]
[null,0,"Yelarbon",24.272988142421799,9.8043834457625045E-2,0.10098514949135379,0.1040147039760944,0.10713514509537723,0.11034919944823854,0.11603049074743967,0.11951140546986287,0.12309674763395874,0.12678965006297752,0.13059333956486682,0.13451113975181184,0.13854647394436617,0.14270286816269714,0.14698395420757809,0.15139347283380544,0.15593527701881957,0.16061333532938415,0.16543173538926567,0.17039468745094366,0.17550652807447195,{"$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$80-YEAR)))","v":0.1807717239167061},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":0.18619487563420728},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":0.1917807219032335},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":0.1975341435603305},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":0.20346016786714041},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":0.20956397290315462},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":0.21585089209024927},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":0.22232641885295676},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":0.22899621141854548},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":0.23586609776110184}]
[null,0,"Talwood",8.9927975069869515,3.6323848753711932E-2,3.7413564216323289E-2,3.8535971142812993E-2,3.9692050277097379E-2,4.0882811785410297E-2,4.2987649555368775E-2,4.4277279042029841E-2,4.5605597413290726E-2,4.6973765335689449E-2,4.8382978295760132E-2,4.9834467644632452E-2,5.132950167397142E-2,5.2869386724190559E-2,5.445546832591628E-2,5.6089132375693775E-2,5.7771806346964577E-2,5.9504960537373509E-2,6.1290109353494715E-2,6.3128812634099557E-2,6.5022677013122546E-2,{"$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$80-YEAR)))","v":6.6973357323516211E-2},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":6.8982558043221703E-2},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":7.1052034784518353E-2},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":7.3183595828053907E-2},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":7.5379103702895522E-2},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":7.7640476813982395E-2},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":7.9969691118401867E-2},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":8.2368781851953926E-2},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":8.483984530751254E-2},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":8.7385040666737912E-2}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"'Navigation Pane'!C2","v":"Goondiwindi Regional Council"}]
[null,{"$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":1},{"$f":"'Catchment Demand - Water Supply'!C8","v":"Goondiwindi"},{"$f":"VLOOKUP(C10,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4213.3023971744924},0,{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":89288.304400921872},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":89288.304400921872},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":89288.304400921872},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":89288.304400921872},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":89288.304400921872},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":91007.331778969048},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":91007.331778969048},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":91007.331778969048},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":91007.331778969048},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":91007.331778969048},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":90164.671299534137},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":90164.671299534137},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":90164.671299534137},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":90164.671299534137},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":90164.671299534137},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":-4712157.400999953},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":-4712157.400999953},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":-4712157.400999953},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":-4712157.400999953},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":-4712157.400999953}]
[null,{"$f":"'Catchment Demand - Water Supply'!B9","v":2},{"$f":"'Catchment Demand - Water Supply'!C9","v":"Texas"},{"$f":"VLOOKUP(C11,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":2809.1918675692405},0,{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":7781.4614731668089},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":7781.4614731668089},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":7781.4614731668089},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":7781.4614731668089},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":7781.4614731668089},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":7303.898855680025},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":7303.898855680025},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":7303.898855680025},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":7303.898855680025},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":7303.898855680025},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":6742.0604821661773},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":6742.0604821661773},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":6742.0604821661773},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":6742.0604821661773},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":6742.0604821661773},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":-392725.02308617986},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":-392725.02308617986},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":-392725.02308617986},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":-392725.02308617986},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":-392725.02308617986}]
[null,{"$f":"'Catchment Demand - Water Supply'!B10","v":3},{"$f":"'Catchment Demand - Water Supply'!C10","v":"Inglewood"},{"$f":"VLOOKUP(C12,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":1855.4217826765937},0,{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":5169.2050865369711},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":5169.2050865369711},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":5169.2050865369711},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":5169.2050865369711},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":5169.2050865369711},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":5195.1809914944624},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":5195.1809914944624},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":5195.1809914944624},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":5195.1809914944624},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":5195.1809914944624},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":5566.2653480297813},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":5566.2653480297813},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":5566.2653480297813},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":5566.2653480297813},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":5566.2653480297813},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":-269407.24284464138},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":-269407.24284464138},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":-269407.24284464138},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":-269407.24284464138},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":-269407.24284464138}]
[null,{"$f":"'Catchment Demand - Water Supply'!B11","v":4},{"$f":"'Catchment Demand - Water Supply'!C11","v":"Yelarbon"},{"$f":"VLOOKUP(C13,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":7711.5968588835358},0,{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":8636.988481949551},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":8636.988481949551},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":8636.988481949551},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":8636.988481949551},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":8636.988481949551},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":6169.2774871068286},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":6169.2774871068286},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":6169.2774871068286},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":6169.2774871068286},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":6169.2774871068286},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":4626.9581153301215},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":4626.9581153301215},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":4626.9581153301215},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":4626.9581153301215},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":4626.9581153301215},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":-367072.01048285631},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":-367072.01048285631},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":-367072.01048285631},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":-367072.01048285631},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":-367072.01048285631}]
[null,{"$f":"'Catchment Demand - Water Supply'!B12","v":5},{"$f":"'Catchment Demand - Water Supply'!C12","v":"Talwood"},{"$f":"VLOOKUP(C14,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":4495.1263024025884},0,{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)*$D14","v":1339.5476381159795},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)*$D14","v":1339.5476381159795},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)*$D14","v":1339.5476381159795},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)*$D14","v":1339.5476381159795},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)*$D14","v":1339.5476381159795},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)*$D14","v":1798.0505209610355},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)*$D14","v":1798.0505209610355},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)*$D14","v":1798.0505209610355},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)*$D14","v":1798.0505209610355},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)*$D14","v":1798.0505209610355},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)*$D14","v":1798.0505209610355},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)*$D14","v":1798.0505209610355},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)*$D14","v":1798.0505209610355},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)*$D14","v":1798.0505209610355},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)*$D14","v":1798.0505209610355},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)*$D14","v":-67426.894536038832},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)*$D14","v":-67426.894536038832},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)*$D14","v":-67426.894536038832},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)*$D14","v":-67426.894536038832},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)*$D14","v":-67426.894536038832}]
[null,{"$f":"'Catchment Demand - Water Supply'!B13","v":6},{"$f":"'Catchment Demand - Water Supply'!C13","v":"Toobeah"},{"$f":"VLOOKUP(C15,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":1276.5372905764493},0,{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":510.61491623057975},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":510.61491623057975},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":510.61491623057975},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":510.61491623057975},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)*$D15","v":510.61491623057975},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":765.92237434586957},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":765.92237434586957},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":765.92237434586957},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":765.92237434586957},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)*$D15","v":765.92237434586957},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":510.61491623057975},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":510.61491623057975},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":510.61491623057975},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":510.61491623057975},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)*$D15","v":510.61491623057975},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":-56167.640785363772},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":-56167.640785363772},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":-56167.640785363772},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":-56167.640785363772},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)*$D15","v":-56167.640785363772}]
[null,{"$f":"'Catchment Demand - Water Supply'!B14","v":7},{"$f":"'Catchment Demand - Water Supply'!C14","v":"Bungunya"},{"$f":"VLOOKUP(C16,'Summary Cost Schedule'!$C$10:$J$39,8,FALSE)","v":2013.4255077128519},0,{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)*$D16","v":402.68510154257041},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)*$D16","v":402.68510154257041},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)*$D16","v":402.68510154257041},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)*$D16","v":402.68510154257041},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)*$D16","v":402.68510154257041},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)*$D16","v":805.37020308514082},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)*$D16","v":805.37020308514082},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)*$D16","v":805.37020308514082},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)*$D16","v":805.37020308514082},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)*$D16","v":805.37020308514082},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":1208.0553046277112},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":1208.0553046277112},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":1208.0553046277112},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":1208.0553046277112},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)*$D16","v":1208.0553046277112},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":-78523.59480080122},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":-78523.59480080122},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":-78523.59480080122},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":-78523.59480080122},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)*$D16","v":-78523.59480080122}]
[null,{"$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},{"$f":"SUM(F10:F39)","v":113128.80709846433},113128.80709846433,113128.80709846433,113128.80709846433,113128.80709846433,113045.03221164242,113045.03221164242,113045.03221164242,113045.03221164242,113045.03221164242,110616.67598687955,110616.67598687955,110616.67598687955,110616.67598687955,110616.67598687955,-5943479.8075358337,-5943479.8075358337,-5943479.8075358337,-5943479.8075358337,-5943479.8075358337]
[]
[]
[]
[]
[null,"Calculation 2 - Raw Growth Figures"]
[]
[null,"Catchment No","Catchment Name",null,{"$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,{"$f":"'Catchment Demand - Water Supply'!B8","v":1},{"$f":"'Catchment Demand - Water Supply'!C8","v":"Goondiwindi"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":21.192000000000007},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":21.192000000000007},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":21.192000000000007},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":21.192000000000007},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":21.192000000000007},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":21.6},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":21.6},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":21.6},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":21.6},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":21.6},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":21.4},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":21.4},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":21.4},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":21.4},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":21.4},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":-1118.4000000000001},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":-1118.4000000000001},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":-1118.4000000000001},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":-1118.4000000000001},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":-1118.4000000000001},{"$f":"IF(ABS(SUM(E48:Y48)-('Catchment Demand - Water Supply'!H8-'Catchment Demand - Water Supply'!D8)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B9","v":2},{"$f":"'Catchment Demand - Water Supply'!C9","v":"Texas"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":2.7700000000000045},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":2.7700000000000045},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":2.7700000000000045},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":2.7700000000000045},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":2.7700000000000045},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":2.6},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":2.6},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":2.6},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":2.6},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":2.6},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":2.4},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":2.4},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":2.4},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":2.4},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":2.4},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":-139.80000000000001},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":-139.80000000000001},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":-139.80000000000001},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":-139.80000000000001},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":-139.80000000000001},{"$f":"IF(ABS(SUM(E49:Y49)-('Catchment Demand - Water Supply'!H9-'Catchment Demand - Water Supply'!D9)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B10","v":3},{"$f":"'Catchment Demand - Water Supply'!C10","v":"Inglewood"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":2.7859999999999898},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":2.7859999999999898},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":2.7859999999999898},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":2.7859999999999898},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":2.7859999999999898},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":2.8},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":2.8},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":2.8},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":2.8},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":2.8},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":3},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":3},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":3},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":3},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":3},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":-145.19999999999999},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":-145.19999999999999},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":-145.19999999999999},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":-145.19999999999999},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":-145.19999999999999},{"$f":"IF(ABS(SUM(E50:Y50)-('Catchment Demand - Water Supply'!H10-'Catchment Demand - Water Supply'!D10)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B11","v":4},{"$f":"'Catchment Demand - Water Supply'!C11","v":"Yelarbon"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":1.1199999999999988},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":1.1199999999999988},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":1.1199999999999988},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":1.1199999999999988},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":1.1199999999999988},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":0.8},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":0.8},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":0.8},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":0.8},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":0.8},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":0.6},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":0.6},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":0.6},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":0.6},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":0.6},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":-47.6},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":-47.6},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":-47.6},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":-47.6},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":-47.6},{"$f":"IF(ABS(SUM(E51:Y51)-('Catchment Demand - Water Supply'!H11-'Catchment Demand - Water Supply'!D11)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B12","v":5},{"$f":"'Catchment Demand - Water Supply'!C12","v":"Talwood"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":0.29800000000000182},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":0.29800000000000182},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":0.29800000000000182},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":0.29800000000000182},{"$f":"(('Catchment Demand - Water Supply'!$E12-'Catchment Demand - Water Supply'!$D12)/5)","v":0.29800000000000182},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$F12-'Catchment Demand - Water Supply'!$E12)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$G12-'Catchment Demand - Water Supply'!$F12)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)","v":-15},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)","v":-15},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)","v":-15},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)","v":-15},{"$f":"(('Catchment Demand - Water Supply'!$H12-'Catchment Demand - Water Supply'!$G12)/5)","v":-15},{"$f":"IF(ABS(SUM(E52:Y52)-('Catchment Demand - Water Supply'!H12-'Catchment Demand - Water Supply'!D12)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B13","v":6},{"$f":"'Catchment Demand - Water Supply'!C13","v":"Toobeah"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$E13-'Catchment Demand - Water Supply'!$D13)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":0.6},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":0.6},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":0.6},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":0.6},{"$f":"(('Catchment Demand - Water Supply'!$F13-'Catchment Demand - Water Supply'!$E13)/5)","v":0.6},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$G13-'Catchment Demand - Water Supply'!$F13)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":-44},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":-44},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":-44},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":-44},{"$f":"(('Catchment Demand - Water Supply'!$H13-'Catchment Demand - Water Supply'!$G13)/5)","v":-44},{"$f":"IF(ABS(SUM(E53:Y53)-('Catchment Demand - Water Supply'!H13-'Catchment Demand - Water Supply'!D13)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B14","v":7},{"$f":"'Catchment Demand - Water Supply'!C14","v":"Bungunya"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":0.2},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":0.2},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":0.2},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":0.2},{"$f":"(('Catchment Demand - Water Supply'!$E14-'Catchment Demand - Water Supply'!$D14)/5)","v":0.2},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$F14-'Catchment Demand - Water Supply'!$E14)/5)","v":0.4},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":0.6},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":0.6},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":0.6},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":0.6},{"$f":"(('Catchment Demand - Water Supply'!$G14-'Catchment Demand - Water Supply'!$F14)/5)","v":0.6},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":-39},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":-39},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":-39},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":-39},{"$f":"(('Catchment Demand - Water Supply'!$H14-'Catchment Demand - Water Supply'!$G14)/5)","v":-39},{"$f":"IF(ABS(SUM(E54:Y54)-('Catchment Demand - Water Supply'!H14-'Catchment Demand - Water Supply'!D14)<1),\"\",\"ERROR\")","v":""}]
[null,{"$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":28.765999999999998},{"$f":"SUM(G48:G77)","v":28.765999999999998},{"$f":"SUM(H48:H77)","v":28.765999999999998},{"$f":"SUM(I48:I77)","v":28.765999999999998},{"$f":"SUM(J48:J77)","v":28.765999999999998},{"$f":"SUM(K48:K77)","v":29.200000000000003},{"$f":"SUM(L48:L77)","v":29.200000000000003},{"$f":"SUM(M48:M77)","v":29.200000000000003},{"$f":"SUM(N48:N77)","v":29.200000000000003},{"$f":"SUM(O48:O77)","v":29.200000000000003},{"$f":"SUM(P48:P77)","v":28.799999999999997},{"$f":"SUM(Q48:Q77)","v":28.799999999999997},{"$f":"SUM(R48:R77)","v":28.799999999999997},{"$f":"SUM(S48:S77)","v":28.799999999999997},{"$f":"SUM(T48:T77)","v":28.799999999999997},{"$f":"SUM(U48:U77)","v":-1549},{"$f":"SUM(V48:V77)","v":-1549},{"$f":"SUM(W48:W77)","v":-1549},{"$f":"SUM(X48:X77)","v":-1549},{"$f":"SUM(Y48:Y77)","v":-1549}]

{"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,{"$f":"'Unit Rates - Water'!C7","v":"Active "}]
[null,null,null,null,{"$f":"'Unit Rates - Water'!F7","v":"Passive"}]
[]
[null,"Sewer Unit Rate Asset Types",null,null,{"$f":"'Unit Rates - Sewer'!TYPE1","v":"Rising Mains"}]
[null,null,null,null,{"$f":"'Unit Rates - Sewer'!G7","v":0}]
[]
[null,"Road Unit Rate Asset Types",null,null,{"$f":"'Unit Rates - Transport'!TYPE1","v":"ROAD / PATH"}]
[null,null,null,null,{"$f":"'Unit Rates - Transport'!TYPE2","v":"INTERSECTION / STRUCTURES"}]
[]
[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":[]}